{"text_format":"1","workbook":"xlsx","n_sheets":75,"sheets":["Choix","Mapping Calculation","Input","Données Générales","Scénario initial","Input MGPP","Input Classe Actif & SAR Corpo","Input Classe Actif & SAR","Accueil | Home","Illustration #1","Illustration #2","Illustration #3","Illustration #4","Mapping","Mapping Concepts","Mapping - SAR","Mapping - SARP","LibellésRapport","LibellésParametersPerso","LibellésParametersCorpo","Mapping (2)","DATA","test DATA","T100 DATA","Parameters Perso","Calcul_Perso","Calcul_Perso_Loan+1%","Parameters Corpo","Calcul_Corpo","Calcul_Corpo_Loan+1%","Report p.0 - Main page - Perso","Report p.1a- EN - Perso","Report p.1b- EN - Perso","Report p.1c- EN - Perso","Report p.1a- FR - Perso","Report p.1b- FR - Perso","Report p.1c- FR - Perso","Report p.2 - Assumption - Perso","Report p.3 - CF - Perso","Report p 4. IRS - Perso","Report p 5. Alt inv - Perso","Report p 5. Alt inv+T100- Perso","Report p 6. Sensitivity - Perso","Report p.1d- FR - Perso","Report p.1d- EN - Perso","Report p.0 - Main page - Corpo","Report p.1a- FR - Corpo-Perso","Report p.1b- FR - Corpo-Perso","Report p.1c- FR - Corpo-Perso","Report p.1a- FR - Corpo-corpo","Report p.1b- FR - Corpo-Corpo","Report p.1c- FR - Corpo-Corpo","Report p.1a- EN - Corpo-Perso","Report p.1b- EN - Corpo-Perso","Report p.1c- EN - Corpo-Perso","Report p.1a- EN - Corpo-corpo","Report p.1b- EN - Corpo-Corpo","Report p.1c- EN - Corpo-Corpo","Report p.2 - Assumption - Corpo","Report p.3 - CF - Corpo","Report p 4. IRS - Corpo","Report p 5. Alt inv - Corpo","Report p 5B. CFlow Corpo-Perso","Report p 5. Alt inv+T100- Corpo","Report p 6. Sensit-Corpo","Report p.1d- FR - Corpo-Perso","Report p.1d- FR - Corpo-Corpo","Report p.1d- EN - Corpo-Perso","Report p.1d- EN - Corpo-Corpo","IRR Perso","IRR Ins Corp","Info","NOACCESS","VERSIONEXPIRED","VERSION EXPIRED"],"not_rendered":{"charts":0,"images":221,"macros":1,"external_links":3,"defined_names":493,"comments":23,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Choix","index":0,"n_rows":153,"n_cols":42,"rows_kept":153,"cut":false,"hidden":true,"merged":[[17,9,17,11],[17,13,17,15]]}
[null,"Choix pour les listes "]
[]
[null,"Produit d'assurance vie",null,null,"Produit Assurance maladies graves",null,null,null,"Paiement des primes (Client)",null,null,"Paiement des primes (Conjoint)",null,null,"Paiement des primes (Gestion)",null,null,null,"Produit d'assurance vie (Outil de comparaison)",null,null,null,"iA PAR (Option de comparaison)"]
[1,"Genesis",null,null,"Transition T10",null,null,null,"Nouvelle argent",null,null,"Nouvelle argent",null,null,"Nouvelle argent",null,null,null,null,null,null,null,"Taux -1%"]
[2,"iA PAR",null,null,"Transition T20",null,null,null,"Argent provenant du N-Enr.",null,null,"Argent provenant du N-Enr.",null,null,"Argent provenant de l'épargne",null,null,null,{"$f":"B4","v":"Genesis"},null,null,null,"Taux -2%"]
[3,"Capital Valeur",null,null,"Transition T25",null,null,null,"Nouvelle argent et N-Enr.",null,null,"Nouvelle argent et N-Enr.",null,null,"Nouvelle argent et Épargne",null,null,null,{"$f":"B5","v":"iA PAR"},null,null,null,"Taux garanti"]
[4,"Traditionnel",null,null,"Transition T75",null,null,null,"Non enregistré du conjoint",null,null,"Non enregistré du client",null,null,null,null,null,null,"Capital Valeur"]
[5,"Héritage","Legacy",null,"Transition T100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Traditionnel"]
[6,"Multiterme",null,null,"T100, paiement 10 ans"]
[7,"Accès-vie",null,null,"T100, paiement 20 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VRAI ou FAUX"]
[null,"Âge RRQ",null,"Âge FRV + FRVR",null,null,null,null,null,null,null,null,null,null,true,null,null,null,"Produit d'assurance vie et nom long (français et anglais)"]
[null,60,null,55,null,null,null,null,null,null,null,null,null,null,false,null,null,{"$f":"A4","v":1},{"$f":"B4","v":"Genesis"},null,"Assurance vie universelle Genesis",null,null,"Genesis universal life insurance"]
[null,61,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A5","v":2},{"$f":"B5","v":"iA PAR"},null,"Assurance vie avec participation",null,null,"Participating life insurance"]
[null,62,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"B6","v":"Capital Valeur"},null,"Assurance vie universelle Capital valeur",null,null,"Equibuild universal life insurance"]
[null,63,null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"B7","v":"Traditionnel"},null,"Assurance traditionnelle",null,null,"Traditional insurance"]
[null,64,null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"B8","v":"Héritage"},null,"Assurance vie Héritage",null,null,"Legacy life insurance"]
[null,65,null,60,null,null,null,null,null,"Historique de version Sharepoint",null,null,null,"Historique de version WEB"]
[null,66,null,61,null,null,null,null,null,"Date","2025-02-06",null,null,"Date","2025-02-21"]
[null,67,null,62,null,null,null,null,null,"Jour #1","1900-01-01",null,null,"Jour #1","1900-01-01"]
[null,68,null,63,null,null,null,null,null,"Nb jours écoulés",{"$f":"K19-K20","v":45693},null,null,"Nb jours écoulés",{"$f":"O19-O20","v":45708}]
[null,69,null,64]
[null,70,null,65,null,null,null,null,null,null,null,null,null,"Choix de version de l'outil"]
[null,null,null,66,null,null,null,null,"Formule case A1 \"Données Générales\"",null,null,null,null,2,"1 = Version SharePoint SFFA"]
[null,null,null,67,null,null,null,null,{"$f":"Mapping!E78","v":"Ontario"},null,null,null,null,null,"2 = Version SharePoint WEB"]
[null,"Âge PSV",null,68]
[null,65,null,69]
[null,66,null,70]
[null,67,null,71]
[null,68]
[null,69]
[null,70]
[]
[]
[null,"Langue",null,"Analyse"]
[null,"Français",null,"Individuelle"]
[null,"Anglais",null,"Conjointe"]
[]
[]
[null,"Sexe (Client)",null,null,"Sexe (Conjoint)"]
[null,"Homme","Male",null,"Homme"]
[null,"Femme","Female",null,"Femme"]
[]
[]
[null,"Revenu (Client)",null,null,"Revenu (Conjoint)"]
[null,"Brut",null,null,"Brut"]
[null,"Net",null,null,"Net"]
[]
[]
[null,"Choix indexation (Client)",null,null,"Choix indexation (Conjoint)",null,null,"Choix indexation (Gestion)",null,null,"Choix indexation (périodes alternatives ex. revenu de location)"]
[null,"Immédiatement",null,null,"Immédiatement",null,null,"Immédiatement",null,null,"Immédiatement"]
[null,"À la retraite",null,null,"À la retraite",null,null,"À la retraite",null,null,"À l'âge indiqué"]
[]
[]
[null,"Profil d'investisseur (Client)",null,null,"Profil d'investisseur (Conjoint)"]
[null,"100% CPG",null,null,"100% CPG"]
[null,"Prudent",null,null,"Prudent"]
[null,"Modéré",null,null,"Modéré"]
[null,"Équilibré",null,null,"Équilibré"]
[null,"Croissance",null,null,"Croissance"]
[null,"Audacieux",null,null,"Audacieux"]
[]
[null,"Profil d'investisseur (Société)"]
[null,"100% CPG"]
[null,"Prudent"]
[null,"Modéré"]
[null,"Équilibré"]
[null,"Croissance"]
[null,"Audacieux"]
[]
[null,"Provision pour gains en capital (G/C)  - Client",null,null,"Provision pour gains en capital (G/C)  - Conjoint"]
[null,0,null,null,0,null,"Aucune provision pour G/C pour une société dans notre plan de retraite (trop difficile d'application)"]
[null,1,null,null,1]
[null,2,null,null,2]
[null,3,null,null,3]
[null,4,null,null,4]
[null,5,null,null,5]
[null,6,null,null,6]
[null,7,null,null,7]
[null,8,null,null,8]
[null,9,null,null,9]
[null,10,null,null,10]
[]
[]
[null,"Cotisations CÉLI",null,null,null,"Cotisations CÉLI à la retraite"]
[null,"Cotisation régulière",null,null,null,"Cotisation régulière"]
[null,"Transfert du N-Enr.",null,null,null,"Transfert du N-Enr."]
[null,"Maximisation",null,null,null,"Maximisation"]
[null,"Maximisation limitée au Non-Enr.",null,null,null,"Maximisation limitée au Non-Enr."]
[null,null,null,null,null,"À déterminer"]
[null,"Ordre de décaissement"]
[null,"Non enregistré"]
[null,"FRV maximum (QC)"]
[null,"FRVR maximum (féd.)"]
[null,"S. de gestion (div. ordinaire)"]
[null,"CELI"]
[null,"FERR"]
[null,"S. de gestion (div. déterminé)"]
[]
[null,"Taux imposition à utiliser pour les autres revenus dans la inc"]
[null,"REEA",null,null,null,{"$f":"'Données Générales'!D35","v":0.26500000000000001}]
[null,"DPE - Général",null,null,null,{"$f":"'Données Générales'!D36","v":0.122}]
[null,"DPE - Agriculture",null,null,null,{"$f":"'Données Générales'!E36","v":0.13}]
[null,"DPE - BFT (transformation et fabrication)",null,null,null,{"$f":"'Données Générales'!G38","v":0.122}]
[null,"BFT (transformation et fabrication)",null,null,null,{"$f":"'Données Générales'!F37","v":0.25}]
[null,"Pas 5 500 heures au Québec",null,null,null,{"$f":"'Données Générales'!F36","v":0}]
[null,"Prestation de service",null,null,null,{"$f":"'Données Générales'!G36","v":0}]
[null,"Placement",null,null,null,{"$f":"'Données Générales'!D37","v":0.50170000000000003},{"$f":"'Données Générales'!D41","v":0.30669999999999997}]
[null,null,null,null,null,"Taux impôt","IMRTD non déterminé (ordinaire)"]
[null,"Concept à illustrer",null,null,null,null,null,null,"Graphique à illustrer",null,null,null,null,"Nom des axes",null,null,"Concept à illustrer"]
[null,"Assurance maladies graves en propriété partagée",null,null,null,null,null,null,"Décaissement d'un seul scénario",null,null,null,null,"Montant net",null,null,"Shared ownership critical illness insurance"]
[null,"Rentabilité de l'assurance vie",null,null,null,null,null,null,"Décaissement de plusieurs scénarios",null,null,null,null,"Âge",null,null,"Life insurance as an asset class"]
[null,"Stratégie d'assurance retraite",null,null,null,null,null,null,"Valeur successorale de plusieurs scénarios",null,null,null,null,"Impôts à payer",null,null,"Insured retirement strategy"]
[null,"Rentabilité de l'assurance vie et Stratégie d'assurance retraite",null,null,null,null,null,null,"Assurance vie par rapport à la facture au décès",null,null,null,null,null,null,null,"Life insurance as an asset class and Insured retirement strategy"]
[]
[]
[null,"Choix paiement remboursement flexible des primes",null,null,null,null,null,"Choix Roulement au décès",null,null,"Profil d'investisseur (Client)",null,null,"Profil d'investisseur (Client) - Anglais"]
[null,"Épargne personnelle",null,null,"Personal savings",null,null,{"$f":"'Scénario initial'!F1","v":6},null,null,"Prudent",null,null,"Prudent",{"$f":"K118","v":"Prudent"}]
[null,"Dividendes versés",null,null,"Paid dividends",null,null,{"$f":"'Scénario initial'!I1","v":9},null,null,"Modéré",null,null,"Moderate",{"$f":"K119","v":"Modéré"}]
[null,"Avantage imposable",null,null,"Taxable benefit",null,null,null,null,null,"Équilibré",null,null,"Balanced","Équilibré"]
[null,null,null,null,null,null,null,null,null,null,"Croissance",null,null,"Growth","Croissance"]
[null,"Choix du remboursement flexible des primes",null,null,null,"Méthode de paiement de la prime de l'actionnaire",null,null,null,null,"Audacieux",null,null,"Aggressive","Audacieux"]
[null,"RFP 15","FPR 15",null,null,"Primes perso du N-Enr.",null,null,null,null,null,null,null,null,"(pour trouver l'équivalent en français)"]
[null,"RFP 65","FPR 65",null,null,"Avantage imposable",null,null,null,null,"RPD payé par"]
[null,"RFP 20","FPR 20",null,null,"Dividendes à l'actionnaire",null,null,null,null,"Actionnaire"]
[null,null,null,null,null,null,null,null,null,null,"Société par actions"]
[]
[null,"Choix de l'illustration d'assurance vie",null,null,null,"Âge décès",null,"Comparer les rendements",null,null,null,null,null,"Fréquence des primes ",null,null,null,"Emprunteur (SAR)"]
[null,{"$f":"TabName1()","v":{"$error":"#NAME?"}},null,null,null,85,null,"Profil d'investisseur",null,null,"Investor profile",null,null,"Annuelle",null,"Annually",null,"Personnel",null,"Individual"]
[null,{"$f":"TabName2()","v":{"$error":"#NAME?"}},null,null,null,90,null,"Pondération",null,null,"Ponderation",null,null,"Mensuelle",null,"Monthly",null,"Société",null,"Corporation"]
[null,{"$f":"TabName3()","v":{"$error":"#NAME?"}},null,null,null,95]
[null,{"$f":"TabName4()","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Problème avec les valeurs garanties (pas de CBR, CDC, etc.)"]
[null,1,{"$f":"B134+1","v":2},{"$f":"C134+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,{"$f":"AL134+1","v":38},{"$f":"AM134+1","v":39},{"$f":"AN134+1","v":40},{"$f":"AO134+1","v":41}]
[null,null,null,null,null,{"$f":"\"Choix des entêtes - \" & B4","v":"Choix des entêtes - Genesis"},null,null,null,null,null,null,{"$f":"\"Choix des entêtes - \" & B5","v":"Choix des entêtes - iA PAR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Choix des entêtes - \" & B6","v":"Choix des entêtes - Capital Valeur"},null,null,null,null,null,null,{"$f":"\"Choix des entêtes - \" & B7","v":"Choix des entêtes - Traditionnel"}]
[null,null,null,null,null,"Français","1er décès","2e décès","Anglais","JFTD","JLTD",null,"Français","2e décès","Français (taux -1)","2e décès (taux -1)","Français (taux -2)","2e décès (taux -2)","Français (taux garanti)","2e décès (taux garanti)","Anglais","JLTD","Anglais (Taux -1)","JLTD (taux -1)","Anglais (taux -2)","JLTD (taux -2)","Anglais (taux garanti)","JLTD (taux garanti)",null,"Français","2e décès",null,"Anglais","JLTD",null,null,"Français","2e décès",null,"Anglais","JLTD"]
[1,{"$f":"'Scénario initial'!AD419","v":"Annuals premiums"},null,null,null,"Primes annuelles versées totales","Primes annuelles versées totales",null,"Total Annual Premiums Paid",null,null,null,"Primes et contributions annuelles versées (Taux courant)",null,"Primes et contributions annuelles versées (Taux courant -1%)",null,"Primes et contributions annuelles versées (Taux courant -2%)",null,null,null,"Annual Premiums and Contributions Paid (Current Rate)",null,"Annual Premiums and Contributions Paid (Current Rate -1%)",null,"Annual Premiums and Contributions Paid (Current Rate -2%)",null,null,null,null,"Primes annuelles versées",null,null,"Annual Premiums Paid",null,null,null,"Primes annuelles totales",null,null,"Total Annual Premiums"]
[{"$f":"A137+1","v":2},{"$f":"'Scénario initial'!AE419","v":"Cumulated premiums"},null,null,null,"Primes versées cumulées","Primes versées cumulées",null,"Accumulated premiums paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primes versées cumulées",null,null,"Accumulated premiums paid"]
[{"$f":"A138+1","v":3},{"$f":"'Scénario initial'!AF419","v":"Projected death benefit"},null,null,null,"Prestation de décès Assuré 1","Prestation de décès Assurés conjoints",null,"Insured 1 Death Benefit",null,null,null,"Montant d'assurance vie total (Taux courant)",null,"Montant d'assurance vie total (Taux courant -1%)",null,"Montant d'assurance vie total (Taux courant -2%)",null,"Montant d'assurance vie garanti",null,"Total Life Insurance Amount (Current Rate)",null,"Total Life Insurance Amount (Current Rate -1%)",null,"Total Life Insurance Amount (Current Rate -2%)",null,"Guaranteed Life Insurance Amount",null,null,"Prestation de décès totale",null,null,"Total Death Benefit",null,null,null,"Montant d'assurance vie",null,null,"Life Insurance Amount"]
[4,{"$f":"'Scénario initial'!AG419","v":"Surrender value"},null,null,null,"Valeur de rachat totale","Valeur de rachat totale",null,"Total Surrender Value",null,null,null,"Valeur de rachat totale (Taux courant)",null,"Valeur de rachat totale (Taux courant -1%)",null,"Valeur de rachat totale (Taux courant -2%)",null,"Valeur de rachat garantie",null,"Total Surrender Value (Current Rate)",null,"Total Surrender Value (Current Rate -1%)",null,"Total Surrender Value (Current Rate -2%)",null,"Guaranteed Surrender Value",null,null,"Valeur de rachat totale",null,null,"Total Surrender Value",null,null,null,"Valeur de rachat garantie",null,null,"Guaranteed Surrender Value"]
[5,{"$f":"'Scénario initial'!AH419","v":"ACB"},null,null,null,"Coût de base rajusté (CBR)","Coût de base rajusté (CBR)",null,"Adjusted Cost Basis (ACB)",null,null,null,"Coût de base rajusté (CBR) (Taux courant)",null,"Coût de base rajusté (CBR) (Taux courant -1%)",null,"Coût de base rajusté (CBR) (Taux courant -2%)",null,null,null,"Ajusted Cost Basis (ACB) (Current Rate)",null,"Ajusted Cost Basis (ACB) (Current Rate -1%)",null,"Ajusted Cost Basis (ACB) (Current Rate -2%)",null,null,null,null,"Coût de base rajusté (CBR)",null,null,"Adjusted Cost Basis (ACB)",null,null,null,"Coût de base rajusté (CBR)",null,null,"Ajusted Cost Basis (ACB)"]
[6,{"$f":"'Scénario initial'!AI419","v":""},null,null,null,"Dividendes imposables CBR + compte transitoire","Dividendes imposables CBR + compte transitoire",null,"Taxable Dividend ACB + Shuttle Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividendes imposables CBR + compte transitoire",null,null,"Taxable Dividend ACB + Shuttle Fund"]
[7,{"$f":"'Scénario initial'!AJ419","v":"CDA"},null,null,null,"Fraction non imposable versée au CDC","Fraction non imposable versée au CDC",null,"Non-Taxable portion sent to the CDA account",null,null,null,"Montant crédité au compte de dividende en capital (CDC) (Taux courant)",null,"Montant crédité au compte de dividende en capital (CDC) (Taux courant -1%)",null,"Montant crédité au compte de dividende en capital (CDC) (Taux courant -2%)",null,null,null,"Amount Credited to the CDA (Current Rate)",null,"Amount Credited to the CDA (Current Rate -1%)",null,"Amount Credited to the CDA (Current Rate -2%)",null,null,null,null,"Fraction non imposable versée au CDC",null,null,"Non-Taxable portion sent to the CDA account",null,null,null,"Montant crédité au CDC",null,null,"Amount credited to the CDA"]
[8,{"$f":"'Scénario initial'!AK419","v":"Net amount to the estate"},null,null,null,"Valeur successorale nette","Valeur successorale nette",null,"Net Estate Value",null,null,null,"Valeur successorale nette (Taux courant)",null,"Valeur successorale nette (Taux courant -1%)",null,"Valeur successorale nette (Taux courant -2%)",null,null,null,"Net Estate Value (Current Rate)",null,"Net Estate Value (Current Rate -1%)",null,"Net Estate Value (Current Rate -2%)",null,null,null,null,"Valeur successorale nette",null,null,"Net Estate Value"]
[9,{"$f":"'Scénario initial'!AL419","v":"Yield at death"},null,null,null,"Rendement au décès (%)","Rendement au décès (%)",null,"Rate of Return (Death) %",null,null,null,"Rendement au décès (Taux courant)",null,"Rendement au décès (Taux courant -1%)",null,"Rendement net au décès (Taux courant -2%)",null,null,null,"Rate of Return (Death) % (Current Rate)",null,"Rate of Return (Death) % (Current Rate -1%)",null,"Net Return on Death (Current Rate -2%)",null,null,null,null,"Rendement au décès (%)",null,null,"Rate of Return (Death) %"]
[10,{"$f":"'Scénario initial'!AM419","v":"Net return to estate"},null,null,null,null,null,null,null,null,null,null,"Rendement net au décès (Taux courant)",null,"Rendement net au décès (Taux courant -1%)",null,"Rendement au décès (Taux courant -2%)",null,null,null,"Net Return on Death (Current Rate)",null,"Net Return on Death (Current Rate -1%)",null,"Rate of Return (Death) % (Current Rate -2%)"]
[11,{"$f":"'Scénario initial'!AN419","v":"\nEquivalent gross return on investment"}]
[12,"Capital assuré initial",null,null,null,"Prestation de décès Assuré 1","Prestation de décès Assurés conjoints","Prestation de décès Assurés conjoints","Insured 1 Death Benefit",null,null,null,"Montant d'assurance vie garanti",null,"Montant d'assurance vie garanti",null,"Montant d'assurance vie garanti",null,"Montant d'assurance vie garanti",null,"Guaranteed Life Insurance Amount",null,"Guaranteed Life Insurance Amount",null,"Guaranteed Life Insurance Amount",null,"Guaranteed Life Insurance Amount",null,null,"Capital assuré total",null,null,"Total Face Amount"]
[13,"Âge",null,null,null,"Âge","Âge",null,"Age",null,null,null,"Âge",null,"Âge",null,"Âge",null,null,null,"Age",null,"Age",null,"Age",null,null,null,null,"Âge",null,null,"Age",null,null,null,"Âge",null,null,"Age"]
[14,"Capital décès garanti",null,null,null,null,null,null,null,null,null,null,"Montant d'assurance vie garanti",null,null,null,null,null,null,null,"Guaranteed Life Insurance Amount"]
[15,"Valeur de rachat garantie",null,null,null,null,null,null,null,null,null,null,"Valeur de rachat garantie",null,null,null,null,null,null,null,"Guaranteed Surrender Value"]
[16]
[17]

{"sheet":"Mapping Calculation","index":1,"n_rows":108,"n_cols":216,"rows_kept":108,"cut":false,"hidden":true,"merged":[]}
[4,"*Voir Colonnes HA à HD pour mapping en fonction de la langue de l'illustration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Illustration # 1","Illustration # 2","Illustration # 3","Illustration # 4","Asset class - Taux alternatif (CORPO ou PERSO)","IRS/SAR - Taux choisi (CORPO ou PERSO)",null,{"$f":"GV1","v":"Illustration # 1"},"Illustration # 2","Illustration # 3","Illustration # 4","Asset class - Taux alternatif (CORPO ou PERSO)","IRS/SAR - Taux choisi (CORPO ou PERSO)"]
[3,"Compagnie d'assurance","iA Groupe Financier","iA Groupe Financier","iA Groupe Financier","iA Groupe Financier","iA Groupe Financier","iA Groupe Financier",null,null,"iA Groupe Financier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choix","Choix","Choix","Choix","Choix","Choix"]
[2,null,1,{"$f":"C3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BO3+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EA3+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GM3+1","v":194},195,196,197,198,199,200,201,{"$f":"IF(AND(Mapping!$C$121=Mapping!$B$123,'Scénario initial'!$Y$426=1),\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(AND(Mapping!$C$121=Mapping!$B$124,'Scénario initial'!$Y$650=1),\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$122),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$123),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$124),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},{"$f":"IF(AND(Mapping!$C$121=Mapping!$B$123,'Scénario initial'!$Y$426=2),\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(AND(Mapping!$C$121=Mapping!$B$124,'Scénario initial'!$Y$650=2),\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$122),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$123),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$124),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},{"$f":"IF(AND(Mapping!$C$121=Mapping!$B$123,'Scénario initial'!$Y$426=3),\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(AND(Mapping!$C$121=Mapping!$B$124,'Scénario initial'!$Y$650=3),\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$122),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$123),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$124),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},{"$f":"IF(AND(Mapping!$C$121=Mapping!$B$123,'Scénario initial'!$Y$426=4),\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$122='Mapping - SAR'!$G$123),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(AND(Mapping!$C$121=Mapping!$B$124,'Scénario initial'!$Y$650=4),\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$122),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$123),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$122='Mapping - SARP'!$G$124),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},{"$f":"IF(Mapping!$C$121=Mapping!$B$123,\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$130='Mapping - SAR'!$G$131),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$130='Mapping - SAR'!$G$132),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$G$130='Mapping - SAR'!$G$133),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(Mapping!$C$121=Mapping!$B$124,\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$130='Mapping - SARP'!$G$131),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$130='Mapping - SARP'!$G$132),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$130='Mapping - SARP'!$G$133),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},{"$f":"IF(Mapping!$C$121=Mapping!$B$123,\nIFERROR(_xlfn.IFS(AND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$K$122='Mapping - SAR'!$K$123),1,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$K$122='Mapping - SAR'!$K$124),2,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$106,'Mapping - SAR'!$K$122='Mapping - SAR'!$K$125),3,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$107,4,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$138),5,\nAND('Mapping - SAR'!$G$105='Mapping - SAR'!$G$108,'Mapping - SAR'!$G$137='Mapping - SAR'!$G$139),6,\n'Mapping - SAR'!$G$105='Mapping - SAR'!$G$110,9),0),\nIF(Mapping!$C$121=Mapping!$B$124,\nIFERROR(_xlfn.IFS(AND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$K$122='Mapping - SARP'!$K$123),1,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$K$122='Mapping - SARP'!$K$124),2,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$K$122='Mapping - SARP'!$K$125),3,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$107,4,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$138),5,\nAND('Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$137='Mapping - SARP'!$G$139),6,\n'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110,9),0),\n0))","v":0},null,{"$f":"IF(AND('Illustration #1'!$A$1=\"\",'Illustration #1'!$A$2=\"\",'Illustration #1'!$A$3=\"\",'Illustration #1'!$A$4=\"\",'Illustration #1'!$A$5=\"\"),\"\",IF(OR(ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$1)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$2)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$3)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$4)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$5)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$6)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$7)),ISNUMBER(SEARCH(\"Year\",'Illustration #1'!$A$8))),\"A\",\"F\"))","v":""},{"$f":"IF(AND('Illustration #2'!$A$1=\"\",'Illustration #2'!$A$2=\"\",'Illustration #2'!$A$3=\"\",'Illustration #2'!$A$4=\"\",'Illustration #2'!$A$5=\"\"),\"\",IF(OR(ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$1)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$2)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$3)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$4)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$5)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$6)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$7)),ISNUMBER(SEARCH(\"Year\",'Illustration #2'!$A$8))),\"A\",\"F\"))","v":""},{"$f":"IF(AND('Illustration #3'!$A$1=\"\",'Illustration #3'!$A$2=\"\",'Illustration #3'!$A$3=\"\",'Illustration #3'!$A$4=\"\",'Illustration #3'!$A$5=\"\"),\"\",IF(OR(ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$1)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$2)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$3)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$4)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$5)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$6)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$7)),ISNUMBER(SEARCH(\"Year\",'Illustration #3'!$A$8))),\"A\",\"F\"))","v":""},{"$f":"IF(AND('Illustration #4'!$A$1=\"\",'Illustration #4'!$A$2=\"\",'Illustration #4'!$A$3=\"\",'Illustration #4'!$A$4=\"\",'Illustration #4'!$A$5=\"\"),\"\",IF(OR(ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$1)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$2)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$3)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$4)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$5)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$6)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$7)),ISNUMBER(SEARCH(\"Year\",'Illustration #4'!$A$8))),\"A\",\"F\"))","v":""},{"$f":"IF(Mapping!$C$121=Mapping!$B$123,_xlfn.IFS('Scénario initial'!$Y$426=1,HC3,'Scénario initial'!$Y$426=2,HD3,'Scénario initial'!$Y$426=3,HE3,'Scénario initial'!$Y$426=4,HF3),IF(Mapping!$C$121=Mapping!$B$124,_xlfn.IFS('Scénario initial'!$Y$650=1,HC3,'Scénario initial'!$Y$650=2,HD3,'Scénario initial'!$Y$650=3,HE3,'Scénario initial'!$Y$650=4,HF3),\"\"))","v":""},{"$f":"IF(Mapping!$C$121=Mapping!$B$123,_xlfn.IFS('Scénario initial'!$Y$426=1,HC3,'Scénario initial'!$Y$426=2,HD3,'Scénario initial'!$Y$426=3,HE3,'Scénario initial'!$Y$426=4,HF3),IF(Mapping!$C$121=Mapping!$B$124,_xlfn.IFS('Scénario initial'!$Y$650=1,HC3,'Scénario initial'!$Y$650=2,HD3,'Scénario initial'!$Y$650=3,HE3,'Scénario initial'!$Y$650=4,HF3),\"\"))","v":""}]
[1,{"$f":"B58","v":"Élément recherché"},"PAR Current","PAR Current -1%","PAR Current -2%","Equibuild","Genesis IND","Genesis JLTD","iA Traditional (individual)","iA Traditional (join)","iA Legacy","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Nom Anglais","Nom Anglais","Nom Anglais","Nom Anglais","Nom Anglais","Nom Anglais",null,"Choix selon la langue"]
[1,{"$f":"IF(B59=\"\",\"\",B59)","v":"Prime annuelle"},"Annual Premiums and Contributions Paid (Current Rate)","Annual Premiums and Contributions Paid (Current Rate -1%)","Annual Premiums and Contributions Paid (Current Rate -2%)","Annual Premiums Paid","Total Annual Premiums Paid","Total Annual Premiums Paid","Total Annual Premiums","Total Annual Premiums","Annual premiums paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$3>0,HLOOKUP(GV$3,$C$3:$GU$54,$A5+$A$3,FALSE),\"\")","v":""},{"$f":"IF(GW$3>0,HLOOKUP(GW$3,$C$3:$GU$54,$A5+$A$3,FALSE),\"\")","v":""},"","","","",{"$f":"A5","v":1},{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV5,GV59))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW5,GW59))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX5,GX59))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY5,GY59))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ5,GZ59))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA5,HA59))","v":""}]
[{"$f":"A5+1","v":2},"Capital décès projeté","Total Life Insurance Amount (Current Rate)","Total Life Insurance Amount (Current Rate -1%)","Total Life Insurance Amount (Current Rate -2%)","Total Death Benefit","Insured 1 Death Benefit","Joint Insured Death Benefit","Life Insurance Amount","Life Insurance Amount","Death Benefit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$3>0,HLOOKUP(GV$3,$C$3:$GU$54,$A6+$A$3,FALSE),\"\")","v":""},"","","","","",2,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV6,GV60))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW6,GW60))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX6,GX60))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY6,GY60))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ6,GZ60))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA6,HA60))","v":""}]
[{"$f":"A6+1","v":3},"Participation annuelle","Annual Dividends (Current Rate)","Annual Dividends (Current Rate -1%)","Annual Dividends (Current Rate -2%)","EquiBuild Bonus paid","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",3,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV7,GV61))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW7,GW61))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX7,GX61))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY7,GY61))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ7,GZ61))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA7,HA61))","v":""}]
[4,"Valeur de rachat","Total Surrender Value (Current Rate)","Total Surrender Value (Current Rate -1%)","Total Surrender Value (Current Rate -2%)","Total Surrender Value","Total Surrender Value","Total Surrender Value",{"$f":"I12","v":"Guaranteed Surrender Value"},{"$f":"J12","v":"Guaranteed Surrender Value"},"Total Surrender Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",4,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV8,GV62))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW8,GW62))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX8,GX62))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY8,GY62))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ8,GZ62))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA8,HA62))","v":""}]
[5,"CBR","Ajusted Cost Basis (ACB) (Current Rate)","Ajusted Cost Basis (ACB) (Current Rate -1%)","Ajusted Cost Basis (ACB) (Current Rate -2%)","Adjusted Cost Basis (ACB)","Adjusted Cost Basis (ACB)","Adjusted Cost Basis (ACB)","Ajusted Cost Basis (ACB)","Ajusted Cost Basis (ACB)","Adjusted Cost Basis (ACB)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",5,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV9,GV63))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW9,GW63))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX9,GX63))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY9,GY63))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ9,GZ63))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA9,HA63))","v":""}]
[6,"CDC","Amount Credited to the CDA (Current Rate)","Amount Credited to the CDA (Current Rate -1%)","Amount Credited to the CDA (Current Rate -2%)","Amount Credited to the CDA","Non-Taxable portion sent to the CDA account","Non-Taxable portion sent to the CDA account","Amount credited to the CDA","Amount credited to the CDA","Amount Credited to the CDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",6,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV10,GV64))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW10,GW64))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX10,GX64))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY10,GY64))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ10,GZ64))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA10,HA64))","v":""}]
[7,"CNAP","Net Cost Of Pure Insurance (NCPI) (Current Rate)","Net Cost Of Pure Insurance (NCPI) (Current Rate -1%)","Net Cost Of Pure Insurance (NCPI) (Current Rate -2%)","Net Cost of Pure Insurance (NCPI)","Net Cost of Pure Insurance (NCPI)","Net Cost of Pure Insurance (NCPI)","Net Cost Of Pure Insurance","Net Cost Of Pure Insurance","Net Cost of Pure Insurance (NCPI)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",7,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV11,GV65))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW11,GW65))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX11,GX65))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY11,GY65))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ11,GZ65))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA11,HA65))","v":""}]
[8,"Valeur de rachat garantie","Guaranteed Surrender Value","Guaranteed Surrender Value","Guaranteed Surrender Value","Base Guaranteed Surrender Value","Guaranteed Surrender Value","Guaranteed Surrender Value","Guaranteed Surrender Value","Guaranteed Surrender Value","Base Guaranteed Surrender Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",8,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV12,GV66))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW12,GW66))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX12,GX66))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY12,GY66))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ12,GZ66))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA12,HA66))","v":""}]
[9,"Primes cumulées","Accumulated Annual Premiums and Contributions Paid (Current Rate)","Accumulated Annual Premiums and Contributions Paid (Current Rate -1%)","Accumulated Annual Premiums and Contributions Paid (Current Rate -2%)","Accumulated premiums paid","Accumulated premiums paid","Accumulated premiums paid","N/A","N/A","Accumulated Annual Premiums Paid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",9,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV13,GV67))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW13,GW67))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX13,GX67))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY13,GY67))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ13,GZ67))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA13,HA67))","v":""}]
[10,"Dividendes imposables (CBR + compte transitoire)","N/A","N/A","N/A","Taxable Dividend ACB + Shuttle Fund","Taxable Dividend ACB + Shuttle Fund","Taxable Dividend ACB + Shuttle Fund","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",10,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV14,GV68))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW14,GW68))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX14,GX68))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY14,GY68))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ14,GZ68))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA14,HA68))","v":""}]
[11,"Montant net à la succession","Net Estate Value (Current Rate)","Net Estate Value (Current Rate -1%)","Net Estate Value (Current Rate -2%)","Net Estate Value","Net Estate Value","Net Estate Value","N/A","N/A","Net Estate Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",11,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV15,GV69))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW15,GW69))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX15,GX69))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY15,GY69))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ15,GZ69))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA15,HA69))","v":""}]
[12,"Rendement au décès","Rate of Return (Death) % (Current Rate)","Rate of Return (Death) % (Current Rate -1%)","Rate of Return (Death) % (Current Rate -2%)","Rate of Return (Death) %","Rate of Return (Death) %","Rate of Return (Death) %",null,null,"Rate of Return (Death)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",12,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV16,GV70))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW16,GW70))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX16,GX70))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY16,GY70))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ16,GZ70))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA16,HA70))","v":""}]
[13,"Rendement net à la succession","Net Return on Death (Current Rate)","Net Return on Death (Current Rate -1%)","Net Return on Death (Current Rate -2%)","N/A","N/A","N/A",null,null,"Net Return on Death",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",13,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV17,GV71))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW17,GW71))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX17,GX71))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY17,GY71))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ17,GZ71))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA17,HA71))","v":""}]
[14,"Capital assuré initial","Guaranteed Life Insurance Amount","Guaranteed Life Insurance Amount","Guaranteed Life Insurance Amount","Base Face Amount","Base Face Amount","Base Face Amount",null,null,"Guaranteed Life Insurance Face Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",14,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV18,GV72))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW18,GW72))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX18,GX72))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY18,GY72))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ18,GZ72))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA18,HA72))","v":""}]
[15,"Transfert au fonds transitoire","N/A","N/A","N/A","Transfer to Shuttle Fund","Transfer to Shuttle Fund","Transfer to Shuttle Fund","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",15,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV19,GV73))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW19,GW73))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX19,GX73))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY19,GY73))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ19,GZ73))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA19,HA73))","v":""}]
[16,"ODS","ADO Contributions","ADO Contributions","ADO Contributions","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",16,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV20,GV74))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW20,GW74))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX20,GX74))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY20,GY74))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ20,GZ74))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA20,HA74))","v":""}]
[17,"Valeur de rachat ASL (garantie)","N/A","N/A","N/A","Guaranteed EquiBuild PUA Surrender Value","N/A","N/A","N/A","N/A","Paid-Up Insurance Surrender Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",17,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV21,GV75))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW21,GW75))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX21,GX75))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY21,GY75))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ21,GZ75))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA21,HA75))","v":""}]
[18,"Boni sur Valeur Rachat ASL","N/A","N/A","N/A","Bonus EquiBuild PUA Surrender Value","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",18,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV22,GV76))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW22,GW76))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX22,GX76))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY22,GY76))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ22,GZ76))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA22,HA76))","v":""}]
[19,"Remb. de L'IRP","N/A","N/A","N/A","IIT refund","N/A","N/A","N/A","N/A","IIT Refund upon Surrender",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",19,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV23,GV77))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW23,GW77))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX23,GX77))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY23,GY77))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ23,GZ77))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA23,HA77))","v":""}]
[20,"Fonds de capitalisation","N/A","N/A","N/A","Accumulation Fund","Accumulation Fund","Accumulation Fund","N/A","N/A","Accumulation Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",20,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV24,GV78))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW24,GW78))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX24,GX78))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY24,GY78))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ24,GZ78))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA24,HA78))","v":""}]
[21,"Fonds transitoire avant impôt","N/A","N/A","N/A","Shuttle Fund (Before Taxes)","Shuttle Fund (Before Taxes)","Shuttle Fund (Before Taxes)","N/A","N/A","Shuttle fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",21,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV25,GV79))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW25,GW79))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX25,GX79))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY25,GY79))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ25,GZ79))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA25,HA79))","v":""}]
[22,"Solde des avances sur police","N/A","N/A","N/A","Balance of Policy Loan","N/A","N/A",null,null,"Balance of Policy Loan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",22,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV26,GV80))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW26,GW80))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX26,GX80))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY26,GY80))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ26,GZ80))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA26,HA80))","v":""}]
[23,"Charge au rachat (seulement Genesis TRA)","N/A","N/A","N/A","N/A","Surrender charge","Surrender charge",null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",23,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV27,GV81))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW27,GW81))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX27,GX81))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY27,GY81))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ27,GZ81))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA27,HA81))","v":""}]
[24,"Taxes sur primes","N/A","N/A","N/A","Annual Taxes on Premiums","Annual Taxes on Premiums","Annual Taxes on Premiums",null,null,"Premium Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",24,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV28,GV82))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW28,GW82))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX28,GX82))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY28,GY82))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ28,GZ82))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA28,HA82))","v":""}]
[25,"Montant dédié achat ASL","N/A","N/A","N/A","Amount Devoted to PUA Purchase","N/A","N/A","N/A","N/A","Effective PUA Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",25,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV29,GV83))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW29,GW83))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX29,GX83))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY29,GY83))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ29,GZ83))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA29,HA83))","v":""}]
[26,"Coût de la protection intégrée","N/A","N/A","N/A","Integrated Coverage Costs","N/A","N/A",null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",26,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV30,GV84))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW30,GW84))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX30,GX84))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY30,GY84))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ30,GZ84))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA30,HA84))","v":""}]
[27,"Coûts annuel des avenants et garanties supplémentaires","N/A","N/A","N/A","Riders and Additional Benefits Costs","Riders and Additional Benefits Costs","Riders and Additional Benefits Costs",null,null,"Riders and Additionnal Benefits Annual Premiums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",27,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV31,GV85))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW31,GW85))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX31,GX85))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY31,GY85))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ31,GZ85))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA31,HA85))","v":""}]
[28,"Coût annuel totaux","N/A","N/A","N/A","Total Annual Costs","Total Annual Costs","Total Annual Costs",null,null,"Total Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",28,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV32,GV86))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW32,GW86))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX32,GX86))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY32,GY86))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ32,GZ86))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA32,HA86))","v":""}]
[29,"Primes annuelles totales garanties","Total Guaranteed Annual Premiums","Total Guaranteed Annual Premiums","Total Guaranteed Annual Premiums","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",29,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV33,GV87))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW33,GW87))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX33,GX87))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY33,GY87))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ33,GZ87))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA33,HA87))","v":""}]
[30,"Rendement au rachat (TRI)","Rate of Return (Surrender) (Current Rate)","Rate of Return (Surrender) (Current Rate -1%)","Rate of Return (Surrender) (Current Rate -2%)","Rate of Return (Surrender) %","N/A","N/A","N/A","N/A","Rate of Returns (Surrender)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",30,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV34,GV88))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW34,GW88))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX34,GX88))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY34,GY88))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ34,GZ88))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA34,HA88))","v":""}]
[31,"Rendement net au rachat (TRI)","Net Return on Surrender (Current Rate)","Net Return on Surrender (Current Rate -1%)","Net Return on Surrender (Current Rate -2%)","N/A","Net Return on Surrender","Net Return on Surrender","N/A","N/A","Net Return on Surrender",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$3>0,HLOOKUP(GV$3,$C$3:$GU$54,$A35+$A$3,FALSE),\"\")","v":""},"","","","","",31,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV35,GV89))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW35,GW89))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX35,GX89))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY35,GY89))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ35,GZ89))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA35,HA89))","v":""}]
[32,"ODS / Dépôt supplémentaire",{"$f":"C20","v":"ADO Contributions"},{"$f":"D20","v":"ADO Contributions"},{"$f":"E20","v":"ADO Contributions"},"N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",32,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV36,GV90))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW36,GW90))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX36,GX90))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY36,GY90))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ36,GZ90))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA36,HA90))","v":""}]
[33,"Prime d'assurance (base/minimale)",{"$f":"C33","v":"Total Guaranteed Annual Premiums"},{"$f":"D33","v":"Total Guaranteed Annual Premiums"},"Total Guaranteed Annual Premiums","N/A","Minimum Premium","Minimum Premium",{"$f":"I5","v":"Total Annual Premiums"},{"$f":"J5","v":"Total Annual Premiums"},"Total Minimum Annual Premiums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",33,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV37,GV91))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW37,GW91))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX37,GX91))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY37,GY91))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ37,GZ91))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA37,HA91))","v":""}]
[34,"Année","Year","Year","Year","Year","Year","Year","Year","Year","Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",34,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV38,GV92))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW38,GW92))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX38,GX92))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY38,GY92))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ38,GZ92))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA38,HA92))","v":""}]
[35,"Âge","Age","Age","Age","Age","Age","Age","Age","Age","Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",35,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV39,GV93))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW39,GW93))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX39,GX93))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY39,GY93))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ39,GZ93))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA39,HA93))","v":""}]
[36,"Case A1 (si spéciale)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",36,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV40,GV94))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW40,GW94))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX40,GX94))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY40,GY94))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ40,GZ94))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA40,HA94))","v":""}]
[37,"Prime annuelle des avenants et garanties ???",null,null,null,null,null,null,"N/A","N/A","Guaranteed Life Insurance Face Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",37,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV41,GV95))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW41,GW95))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX41,GX95))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY41,GY95))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ41,GZ95))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA41,HA95))","v":""}]
[38,"Capital décès projeté (assurance seulement… pas fonds)",null,null,null,"Total Face Amount","Insured 1 Face amount",null,null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",38,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV42,GV96))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW42,GW96))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX42,GX96))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY42,GY96))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ42,GZ96))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA42,HA96))","v":""}]
[39,"Valeur de rachat nette",null,null,null,"Total Net Surrender Value","Total Net Surrender Value",null,null,null,"Total Net Surrender Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",39,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV43,GV97))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW43,GW97))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX43,GX97))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY43,GY97))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ43,GZ97))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA43,HA97))","v":""}]
[40,"2e recherche pour la langue (français uniquement)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",40,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV44,GV98))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW44,GW98))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX44,GX98))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY44,GY98))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ44,GZ98))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA44,HA98))","v":""}]
[41,"Fonds transitoire",null,null,null,null,null,null,null,null,"Shuttle fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",41,{"$f":"IF(HC$3=\"\",\"\",IF(HC$3=Mapping!$A$5,GV45,GV99))","v":""},{"$f":"IF(HD$3=\"\",\"\",IF(HD$3=Mapping!$A$5,GW45,GW99))","v":""},{"$f":"IF(HE$3=\"\",\"\",IF(HE$3=Mapping!$A$5,GX45,GX99))","v":""},{"$f":"IF(HF$3=\"\",\"\",IF(HF$3=Mapping!$A$5,GY45,GY99))","v":""},{"$f":"IF(HG$3=\"\",\"\",IF(HG$3=Mapping!$A$5,GZ45,GZ99))","v":""},{"$f":"IF(HH$3=\"\",\"\",IF(HH$3=Mapping!$A$5,HA45,HA99))","v":""}]
[42,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[43,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[44,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[45,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[46,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46]
[47,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[48,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48]
[49,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[50,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GV1","v":"Illustration # 1"},"Illustration # 2","Illustration # 3","Illustration # 4","Asset class - Taux alternatif (CORPO ou PERSO)","IRS/SAR - Taux choisi (CORPO ou PERSO)"]
[3,null,"FR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choix","Choix","Choix","Choix","Choix","Choix"]
[2,null,1,{"$f":"C57+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BO57+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EA57+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GM57+1","v":194},195,196,197,198,199,200,201,{"$f":"GV3","v":0},0,0,0,0,0]
[1,"Élément recherché","PAR Actuel","PAR Actuel -1%","PAR Actuel -2%","Capital Valeur","Genesis IND","Genesis Conjointe dernier décès","iA Traditionnelle (individuelle)","iA Traditionnelle (conjointe)","iA Héritage","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Libre","Nom Français"]
[1,"Prime annuelle","Primes et contributions annuelles versées (Taux courant)","Primes et contributions annuelles versées (Taux courant -1%)","Primes et contributions annuelles versées (Taux courant -2%)","Primes annuelles versées","Primes annuelles versées totales","Primes annuelles versées totales","Primes annuelles totales","Primes annuelles totales","Primes annuelles versées",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A59+$A$57,FALSE),\"\")","v":""},"","","","",""]
[{"$f":"A59+1","v":2},"Capital décès projeté","Montant d'assurance vie total (Taux courant)","Montant d'assurance vie total (Taux courant -1%)","Montant d'assurance vie total (Taux courant -2%)","Prestation de décès totale","Prestation de décès Assuré 1","Prestation de décès Assurés conjoints","Montant d'assurance vie","Montant d'assurance vie","Prestation de décès",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[{"$f":"A60+1","v":3},"Participation annuelle","Participations annuelles (Taux courant)","Participations annuelles (Taux courant -1%)","Participations annuelles (Taux courant -2%)","Boni Valeur versé","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[4,"Valeur de rachat","Valeur de rachat totale (Taux courant)","Valeur de rachat totale (Taux courant -1%)","Valeur de rachat totale (Taux courant -2%)","Valeur de rachat totale","Valeur de rachat totale","Valeur de rachat totale",{"$f":"I66","v":"Valeur de rachat garantie"},{"$f":"J66","v":"Valeur de rachat garantie"},"Valeur de rachat totale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[5,"CBR","Coût de base rajusté (CBR) (Taux courant)","Coût de base rajusté (CBR) (Taux courant -1%)","Coût de base rajusté (CBR) (Taux courant -2%)","Coût de base rajusté (CBR)","Coût de base rajusté (CBR)","Coût de base rajusté (CBR)","Coût de base rajusté (CBR)","Coût de base rajusté (CBR)","Coût de base rajusté (CBR)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[6,"CDC","Montant crédité au compte de dividende en capital (CDC) (Taux courant)","Montant crédité au compte de dividende en capital (CDC) (Taux courant -1%)","Montant crédité au compte de dividende en capital (CDC) (Taux courant -2%)","Fraction non imposable versée au CDC","Fraction non imposable versée au CDC","Fraction non imposable versée au CDC","Montant crédité au CDC","Montant crédité au CDC","Montant crédité au compte de dividende en capital (CDC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[7,"CNAP","Coût net d'assurance pure (CNAP) (Taux courant)","Coût net d'assurance pure (CNAP) (Taux courant -1%)","Coût net d'assurance pure (CNAP) (Taux courant -2%)","Coût net d'assurance pure (CNAP)","Coût net d'assurance pure (CNAP)","Coût net d'assurance pure (CNAP)","Coût net assurance pure","Coût net assurance pure","Coût net d'assurance pure (CNAP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[8,"Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie de la base","Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie","Valeur de rachat garantie de la base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[9,"Primes cumulées","Primes et contributions annuelles cumulatives (Taux courant)","Primes et contributions annuelles cumulatives (Taux courant -1%)","Primes et contributions annuelles cumulatives (Taux courant -2%)","Primes versées cumulées","Primes versées cumulées","Primes versées cumulées","N/A","N/A","Primes annuelles cumulatives",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[10,"Dividendes imposables (CBR + compte transitoire)","N/A","N/A","N/A","Dividendes imposables CBR + compte transitoire","Dividendes imposables CBR + compte transitoire","Dividendes imposables CBR + compte transitoire","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[11,"Montant net à la succession","Valeur successorale nette (Taux courant)","Valeur successorale nette (Taux courant -1%)","Valeur successorale nette (Taux courant -2%)","Valeur successorale nette","Valeur successorale nette","Valeur successorale nette","N/A","N/A","Valeur successorale nette",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[12,"Rendement au décès","Rendement au décès (Taux courant)","Rendement au décès (Taux courant -1%)","Rendement au décès (Taux courant -2%)","Rendement au décès (%)","Rendement au décès (%)","Rendement au décès (%)",null,null,"Rendement au décès",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[13,"Rendement net à la succession","Rendement net au décès (Taux courant)","Rendement net au décès (Taux courant -1%)","Rendement net au décès (Taux courant -2%)","N/A","N/A","N/A",null,null,"Rendement net au décès",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[14,"Capital assuré initial","Montant d'assurance vie garanti","Montant d'assurance vie garanti","Montant d'assurance vie garanti","Capital assuré de la base","Capital assuré de la base","Capital Assurés conjoints",null,null,"Capital assuré garanti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[15,"Transfert au fonds transitoire","N/A","N/A","N/A","Transferts au fonds transitoire","Transferts au fonds transitoire","Transferts au fonds transitoire","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[16,"ODS","Contributions à l'ODS","Contributions à l'ODS","Contributions à l'ODS","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[17,"Valeur de rachat ASL (garantie)","N/A","N/A","N/A","Valeur de rachat de l'ASL garantie","N/A","N/A","N/A","N/A","Valeur de rachat de l'assurance libérée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A75+$A$57,FALSE),\"\")","v":""},"","","","",""]
[18,"Boni sur Valeur Rachat ASL","N/A","N/A","N/A","Valeur de rachat de l'ASL boni","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[19,"Remb. de L'IRP","N/A","N/A","N/A","Remb. de l'IRP","N/A","N/A","N/A","N/A","Remboursement de l'IRP au rachat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[20,"Fonds de capitalisation","N/A","N/A","N/A","Fonds de capitalisation","Fonds de capitalisation","Fonds de capitalisation","N/A","N/A","Fonds de capitalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[21,"Fonds transitoire avant impôt","N/A","N/A","N/A","Fonds transitoire avant impôts","Fonds transitoire avant impôts","Fonds transitoire avant impôts","N/A","N/A","Fonds transitoire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[22,"Solde des avances sur police","N/A","N/A","N/A","Solde des avances sur police","N/A","N/A",null,null,"Solde des avances sur polices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[23,"Charge au rachat (seulement Genesis TRA)","N/A","N/A","N/A","N/A","Charge au rachat","Charge au rachat",null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[24,"Taxes sur primes","N/A","N/A","N/A","Taxes annuelles sur les primes","Taxes annuelles sur les primes","Taxes annuelles sur les primes",null,null,"Taxe sur primes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[25,"Montant dédié achat ASL","N/A","N/A","N/A","Montant dédié achat ASL","N/A","N/A","N/A","N/A","Allocation d'ASL effective",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[26,"Coût de la protection intégrée","N/A","N/A","N/A","Coûts de la Protection Intégrée","N/A","N/A",null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[27,"Coûts annuel des avenants et garanties supplémentaires","N/A","N/A","N/A","Coûts des avenants et des garanties complémentaires","Coûts des avenants et des garanties complémentaires","Coûts des avenants et des garanties complémentaires",null,null,"Coûts avenants et garanties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[28,"Coût annuel totaux","N/A","N/A","N/A","Coûts annuels totaux","Coûts annuels totaux","Coûts annuels totaux",null,null,"Coûts totaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[29,"Primes annuelles totales garanties","Primes annuelles totales garanties","Primes annuelles totales garanties","Primes annuelles totales garanties","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[30,"Rendement au rachat (TRI)","Rendement au rachat (Taux courant)","Rendement au rachat (Taux courant -1%)","Rendement au rachat (Taux courant -2%)","Rendement au rachat (%)","N/A","N/A","N/A","N/A","Rendement au rachat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[31,"Rendement net au rachat (TRI)","Rendement au rachat net (Taux courant)","Rendement au rachat net (Taux courant -1%)","Rendement au rachat net (Taux courant -2%)","N/A","Rendement au rachat net","Rendement au rachat net","N/A","N/A","Rendement au rachat net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[32,"ODS / Dépôt supplémentaire",{"$f":"C74","v":"Contributions à l'ODS"},{"$f":"D74","v":"Contributions à l'ODS"},{"$f":"E74","v":"Contributions à l'ODS"},"N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[33,"Prime d'assurance (base/minimale)",{"$f":"C87","v":"Primes annuelles totales garanties"},{"$f":"D87","v":"Primes annuelles totales garanties"},{"$f":"E87","v":"Primes annuelles totales garanties"},"N/A","Prime minimale","Prime minimale",{"$f":"I59","v":"Primes annuelles totales"},{"$f":"J59","v":"Primes annuelles totales"},"Primes minimales annuelles totales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[34,"Année","Année","Année","Année","Année","Année","Année","Année","Année","Année",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[35,"Âge","Âge","Âge","Âge","Âge","Âge","Âge","Âge","Âge","Âge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[36,"Case A1 (si spéciale)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[37,"Prime annuelle des avenants et garanties ???",null,null,null,null,null,null,"N/A","N/A","Capital assuré garanti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","",""]
[38,"Capital décès projeté (assurance seulement… pas fonds)",null,null,null,"Capital assuré total","Capital Assuré 1",null,null,null,"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A96+$A$57,FALSE),\"\")","v":""},"","","","",""]
[39,"Valeur de rachat nette",null,null,null,"Valeur de rachat totale nette","Valeur de rachat totale nette",null,null,null,"Valeur de rachat nette d'impôt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A97+$A$57,FALSE),\"\")","v":""},"","","","",""]
[40,"2e recherche pour la langue (français uniquement)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A98+$A$57,FALSE),\"\")","v":""},"","","","",""]
[41,"Fonds transitoire",null,null,null,null,null,null,null,null,"Fonds transitoire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(GV$57>0,HLOOKUP(GV$57,$C$57:$GU$108,$A99+$A$57,FALSE),\"\")","v":""},"","","","",""]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"Input","index":2,"n_rows":205,"n_cols":22,"rows_kept":205,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,1,{"$f":"I1+1","v":2},{"$f":"J1+1","v":3},4,5,6,7,8,9,10,11,12,13,14]
[null,null,null,null,null,null,null,null,"Ajustement pour les taux de rendement inscrits en nombre entier ou en % (Décès et Rachat)… doit diviser par 100 si entier et diviser par 1 si en %... Case en jaune quand il n'y a pas de TRI disponible dans l'illustration"]
[]
[null,null,null,null,null,null,null,null,"# Produit","Nom Anglais","Nom Français","Décès (brut)","Décès (net)","Rachat (brut)","Rachat (net)","Libre","Libre","Libre","Libre","Libre","Libre",{"$f":"I4","v":"# Produit"}]
[null,null,null,null,null,null,null,null,1,{"$f":"IF(HLOOKUP($I5,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I5,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"PAR Current"},{"$f":"IF(HLOOKUP($I5,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I5,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"PAR Actuel"},100,100,100,100,null,null,null,null,null,null,{"$f":"I5","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"I5+1","v":2},{"$f":"IF(HLOOKUP($I6,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I6,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"PAR Current -1%"},{"$f":"IF(HLOOKUP($I6,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I6,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"PAR Actuel -1%"},100,100,100,100,null,null,null,null,null,null,{"$f":"I6","v":2}]
[null,null,null,null,null,null,null,null,{"$f":"I6+1","v":3},{"$f":"IF(HLOOKUP($I7,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I7,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"PAR Current -2%"},{"$f":"IF(HLOOKUP($I7,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I7,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"PAR Actuel -2%"},100,100,100,100,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,4,{"$f":"IF(HLOOKUP($I8,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I8,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"Equibuild"},{"$f":"IF(HLOOKUP($I8,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I8,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"Capital Valeur"},1,1,1,1,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5,{"$f":"IF(HLOOKUP($I9,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I9,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"Genesis IND"},{"$f":"IF(HLOOKUP($I9,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I9,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"Genesis IND"},100,100,100,100,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(HLOOKUP($I10,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I10,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"Genesis JLTD"},{"$f":"IF(HLOOKUP($I10,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I10,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"Genesis Conjointe dernier décès"},100,100,100,100,null,null,null,null,null,null,6]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(HLOOKUP($I11,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I11,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"iA Traditional (individual)"},{"$f":"IF(HLOOKUP($I11,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I11,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"iA Traditionnelle (individuelle)"},null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,8,{"$f":"IF(HLOOKUP($I12,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I12,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"iA Traditional (join)"},{"$f":"IF(HLOOKUP($I12,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I12,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"iA Traditionnelle (conjointe)"},null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,9,{"$f":"IF(HLOOKUP($I13,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I13,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":"iA Legacy"},{"$f":"IF(HLOOKUP($I13,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I13,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":"iA Héritage"},100,100,100,100,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,10,{"$f":"IF(HLOOKUP($I14,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I14,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I14,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I14,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,null,11,{"$f":"IF(HLOOKUP($I15,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I15,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I15,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I15,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,12,{"$f":"IF(HLOOKUP($I16,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I16,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I16,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I16,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,13,{"$f":"IF(HLOOKUP($I17,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I17,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I17,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I17,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,{"$f":"IF(HLOOKUP($I18,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I18,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I18,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I18,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,15,{"$f":"IF(HLOOKUP($I19,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I19,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I19,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I19,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,15]
[null,null,null,null,null,null,null,null,16,{"$f":"IF(HLOOKUP($I20,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I20,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I20,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I20,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,17,{"$f":"IF(HLOOKUP($I21,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I21,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I21,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I21,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,18,{"$f":"IF(HLOOKUP($I22,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I22,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I22,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I22,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19,{"$f":"IF(HLOOKUP($I23,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I23,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I23,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I23,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,{"$f":"IF(HLOOKUP($I24,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I24,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I24,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I24,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,20]
[null,null,null,null,null,null,null,null,21,{"$f":"IF(HLOOKUP($I25,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I25,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I25,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I25,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,null,null,null,null,null,22,{"$f":"IF(HLOOKUP($I26,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I26,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I26,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I26,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,{"$f":"IF(HLOOKUP($I27,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I27,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I27,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I27,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,24,{"$f":"IF(HLOOKUP($I28,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I28,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I28,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I28,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,null,25,{"$f":"IF(HLOOKUP($I29,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I29,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I29,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I29,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,26,{"$f":"IF(HLOOKUP($I30,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I30,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I30,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I30,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,27,{"$f":"IF(HLOOKUP($I31,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I31,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I31,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I31,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,28,{"$f":"IF(HLOOKUP($I32,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I32,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I32,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I32,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,null,29,{"$f":"IF(HLOOKUP($I33,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I33,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I33,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I33,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,1,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,{"$f":"IF(HLOOKUP($I34,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I34,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I34,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I34,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,1,null,null,null,null,null,null,null,30]
[null,null,null,null,null,null,null,null,31,{"$f":"IF(HLOOKUP($I35,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I35,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I35,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I35,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,1,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,{"$f":"IF(HLOOKUP($I36,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I36,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I36,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I36,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,1,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,33,{"$f":"IF(HLOOKUP($I37,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I37,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I37,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I37,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,{"$f":"IF(HLOOKUP($I38,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I38,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I38,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I38,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,34]
[null,null,null,null,null,null,null,null,35,{"$f":"IF(HLOOKUP($I39,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I39,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I39,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I39,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,{"$f":"IF(HLOOKUP($I40,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I40,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I40,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I40,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,36]
[null,null,null,null,null,null,null,null,37,{"$f":"IF(HLOOKUP($I41,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I41,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I41,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I41,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,38,{"$f":"IF(HLOOKUP($I42,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I42,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I42,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I42,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,39,{"$f":"IF(HLOOKUP($I43,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I43,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I43,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I43,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40,{"$f":"IF(HLOOKUP($I44,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I44,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I44,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I44,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,{"$f":"IF(HLOOKUP($I45,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I45,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I45,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I45,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,42,{"$f":"IF(HLOOKUP($I46,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I46,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I46,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I46,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,{"$f":"IF(HLOOKUP($I47,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I47,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I47,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I47,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,44,{"$f":"IF(HLOOKUP($I48,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I48,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I48,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I48,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,44]
[null,null,null,null,null,null,null,null,45,{"$f":"IF(HLOOKUP($I49,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I49,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I49,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I49,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,45]
[null,null,null,null,null,null,null,null,46,{"$f":"IF(HLOOKUP($I50,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I50,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I50,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I50,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,46]
[null,null,null,null,null,null,null,null,47,{"$f":"IF(HLOOKUP($I51,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I51,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I51,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I51,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,47]
[null,null,null,null,null,null,null,null,48,{"$f":"IF(HLOOKUP($I52,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I52,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I52,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I52,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,48]
[null,null,null,null,null,null,null,null,49,{"$f":"IF(HLOOKUP($I53,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I53,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I53,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I53,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,49]
[null,null,null,null,null,null,null,null,50,{"$f":"IF(HLOOKUP($I54,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I54,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I54,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I54,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,null,null,null,null,null,null,null,null,50]
[null,null,null,null,null,null,null,null,51,{"$f":"IF(HLOOKUP($I55,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I55,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I55,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I55,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,null,null,null,null,null,null,null,null,51]
[null,null,null,null,null,null,null,null,52,{"$f":"IF(HLOOKUP($I56,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I56,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I56,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I56,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,53,{"$f":"IF(HLOOKUP($I57,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I57,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I57,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I57,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},1,null,null,null,null,null,null,null,null,null,53]
[null,null,null,null,null,null,null,null,54,{"$f":"IF(HLOOKUP($I58,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I58,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I58,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I58,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,54]
[null,null,null,null,null,null,null,null,55,{"$f":"IF(HLOOKUP($I59,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I59,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I59,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I59,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,55]
[null,null,null,null,null,null,null,null,56,{"$f":"IF(HLOOKUP($I60,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I60,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I60,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I60,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,57,{"$f":"IF(HLOOKUP($I61,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I61,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I61,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I61,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,57]
[null,null,null,null,null,null,null,null,58,{"$f":"IF(HLOOKUP($I62,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I62,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I62,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I62,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,null,null,null,null,null,59,{"$f":"IF(HLOOKUP($I63,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I63,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I63,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I63,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,59]
[null,null,null,null,null,null,null,null,60,{"$f":"IF(HLOOKUP($I64,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I64,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I64,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I64,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,61,{"$f":"IF(HLOOKUP($I65,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I65,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I65,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I65,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,61]
[null,null,null,null,null,null,null,null,62,{"$f":"IF(HLOOKUP($I66,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I66,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I66,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I66,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,63,{"$f":"IF(HLOOKUP($I67,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I67,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I67,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I67,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,64,{"$f":"IF(HLOOKUP($I68,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I68,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I68,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I68,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,65,{"$f":"IF(HLOOKUP($I69,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I69,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I69,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I69,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,66,{"$f":"IF(HLOOKUP($I70,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I70,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I70,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I70,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,{"$f":"I70","v":66}]
[null,null,null,null,null,null,null,null,{"$f":"I70+1","v":67},{"$f":"IF(HLOOKUP($I71,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I71,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I71,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I71,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,67]
[null,null,null,null,null,null,null,null,68,{"$f":"IF(HLOOKUP($I72,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I72,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I72,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I72,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,null,null,null,null,null,69,{"$f":"IF(HLOOKUP($I73,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I73,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I73,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I73,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,69]
[null,null,null,null,null,null,null,null,70,{"$f":"IF(HLOOKUP($I74,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I74,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I74,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I74,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,70]
[null,null,null,null,null,null,null,null,71,{"$f":"IF(HLOOKUP($I75,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I75,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I75,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I75,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,72,{"$f":"IF(HLOOKUP($I76,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I76,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I76,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I76,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,73,{"$f":"IF(HLOOKUP($I77,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I77,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I77,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I77,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,74,{"$f":"IF(HLOOKUP($I78,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I78,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I78,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I78,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,null,null,null,null,null,75,{"$f":"IF(HLOOKUP($I79,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I79,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I79,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I79,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,null,null,null,null,null,76,{"$f":"IF(HLOOKUP($I80,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I80,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I80,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I80,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,76]
[null,null,null,null,null,null,null,null,77,{"$f":"IF(HLOOKUP($I81,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I81,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I81,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I81,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,77]
[null,null,null,null,null,null,null,null,78,{"$f":"IF(HLOOKUP($I82,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I82,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I82,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I82,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,78]
[null,null,null,null,null,null,null,null,79,{"$f":"IF(HLOOKUP($I83,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I83,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I83,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I83,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,79]
[null,null,null,null,null,null,null,null,80,{"$f":"IF(HLOOKUP($I84,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I84,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I84,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I84,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,80]
[null,null,null,null,null,null,null,null,81,{"$f":"IF(HLOOKUP($I85,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I85,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I85,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I85,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,81]
[null,null,null,null,null,null,null,null,82,{"$f":"IF(HLOOKUP($I86,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I86,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I86,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I86,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,82]
[null,null,null,null,null,null,null,null,83,{"$f":"IF(HLOOKUP($I87,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I87,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I87,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I87,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,83]
[null,null,null,null,null,null,null,null,84,{"$f":"IF(HLOOKUP($I88,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I88,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I88,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I88,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,84]
[null,null,null,null,null,null,null,null,85,{"$f":"IF(HLOOKUP($I89,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I89,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I89,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I89,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,null,86,{"$f":"IF(HLOOKUP($I90,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I90,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I90,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I90,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,87,{"$f":"IF(HLOOKUP($I91,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I91,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I91,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I91,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,88,{"$f":"IF(HLOOKUP($I92,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I92,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I92,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I92,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,89,{"$f":"IF(HLOOKUP($I93,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I93,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I93,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I93,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,89]
[null,null,null,null,null,null,null,null,90,{"$f":"IF(HLOOKUP($I94,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I94,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I94,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I94,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,90]
[null,null,null,null,null,null,null,null,91,{"$f":"IF(HLOOKUP($I95,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I95,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I95,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I95,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,91]
[null,null,null,null,null,null,null,null,92,{"$f":"IF(HLOOKUP($I96,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I96,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I96,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I96,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,92]
[null,null,null,null,null,null,null,null,93,{"$f":"IF(HLOOKUP($I97,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I97,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I97,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I97,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,93]
[null,null,null,null,null,null,null,null,94,{"$f":"IF(HLOOKUP($I98,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I98,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I98,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I98,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,94]
[null,null,null,null,null,null,null,null,95,{"$f":"IF(HLOOKUP($I99,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I99,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I99,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I99,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,95]
[null,null,null,null,null,null,null,null,96,{"$f":"IF(HLOOKUP($I100,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I100,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I100,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I100,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,96]
[null,null,null,null,null,null,null,null,97,{"$f":"IF(HLOOKUP($I101,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I101,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I101,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I101,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,97]
[null,null,null,null,null,null,null,null,98,{"$f":"IF(HLOOKUP($I102,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I102,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I102,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I102,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,98]
[null,null,null,null,null,null,null,null,99,{"$f":"IF(HLOOKUP($I103,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I103,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I103,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I103,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,99]
[null,null,null,null,null,null,null,null,100,{"$f":"IF(HLOOKUP($I104,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I104,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I104,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I104,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,null,null,null,null,null,101,{"$f":"IF(HLOOKUP($I105,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I105,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I105,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I105,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,101]
[null,null,null,null,null,null,null,null,102,{"$f":"IF(HLOOKUP($I106,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I106,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I106,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I106,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,102]
[null,null,null,null,null,null,null,null,103,{"$f":"IF(HLOOKUP($I107,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I107,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I107,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I107,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,103]
[null,null,null,null,null,null,null,null,104,{"$f":"IF(HLOOKUP($I108,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I108,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I108,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I108,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,104]
[null,null,null,null,null,null,null,null,105,{"$f":"IF(HLOOKUP($I109,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I109,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I109,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I109,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,106,{"$f":"IF(HLOOKUP($I110,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I110,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I110,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I110,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,106]
[null,null,null,null,null,null,null,null,107,{"$f":"IF(HLOOKUP($I111,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I111,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I111,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I111,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,107]
[null,null,null,null,null,null,null,null,108,{"$f":"IF(HLOOKUP($I112,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I112,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I112,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I112,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,108]
[null,null,null,null,null,null,null,null,109,{"$f":"IF(HLOOKUP($I113,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I113,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I113,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I113,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,109]
[null,null,null,null,null,null,null,null,110,{"$f":"IF(HLOOKUP($I114,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I114,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I114,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I114,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,110]
[null,null,null,null,null,null,null,null,111,{"$f":"IF(HLOOKUP($I115,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I115,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I115,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I115,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,111]
[null,null,null,null,null,null,null,null,112,{"$f":"IF(HLOOKUP($I116,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I116,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I116,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I116,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,112]
[null,null,null,null,null,null,null,null,113,{"$f":"IF(HLOOKUP($I117,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I117,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I117,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I117,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,113]
[null,null,null,null,null,null,null,null,114,{"$f":"IF(HLOOKUP($I118,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I118,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I118,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I118,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,114]
[null,null,null,null,null,null,null,null,115,{"$f":"IF(HLOOKUP($I119,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I119,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I119,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I119,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,115]
[null,null,null,null,null,null,null,null,116,{"$f":"IF(HLOOKUP($I120,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I120,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I120,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I120,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,116]
[null,null,null,null,null,null,null,null,117,{"$f":"IF(HLOOKUP($I121,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I121,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I121,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I121,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,117]
[null,null,null,null,null,null,null,null,118,{"$f":"IF(HLOOKUP($I122,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I122,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I122,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I122,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,118]
[null,null,null,null,null,null,null,null,119,{"$f":"IF(HLOOKUP($I123,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I123,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I123,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I123,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,119]
[null,null,null,null,null,null,null,null,120,{"$f":"IF(HLOOKUP($I124,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I124,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I124,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I124,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,120]
[null,null,null,null,null,null,null,null,121,{"$f":"IF(HLOOKUP($I125,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I125,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I125,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I125,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,121]
[null,null,null,null,null,null,null,null,122,{"$f":"IF(HLOOKUP($I126,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I126,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I126,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I126,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,122]
[null,null,null,null,null,null,null,null,123,{"$f":"IF(HLOOKUP($I127,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I127,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I127,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I127,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},100,null,100,null,null,null,null,null,null,null,123]
[null,null,null,null,null,null,null,null,124,{"$f":"IF(HLOOKUP($I128,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I128,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I128,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I128,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,124]
[null,null,null,null,null,null,null,null,125,{"$f":"IF(HLOOKUP($I129,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I129,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I129,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I129,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,125]
[null,null,null,null,null,null,null,null,126,{"$f":"IF(HLOOKUP($I130,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I130,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I130,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I130,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,126]
[null,null,null,null,null,null,null,null,127,{"$f":"IF(HLOOKUP($I131,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I131,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I131,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I131,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,127]
[null,null,null,null,null,null,null,null,128,{"$f":"IF(HLOOKUP($I132,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I132,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I132,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I132,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,128]
[null,null,null,null,null,null,null,null,129,{"$f":"IF(HLOOKUP($I133,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I133,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I133,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I133,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,129]
[null,null,null,null,null,null,null,null,130,{"$f":"IF(HLOOKUP($I134,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I134,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I134,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I134,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"I134","v":130}]
[null,null,null,null,null,null,null,null,{"$f":"I134+1","v":131},{"$f":"IF(HLOOKUP($I135,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I135,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I135,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I135,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,131]
[null,null,null,null,null,null,null,null,132,{"$f":"IF(HLOOKUP($I136,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I136,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I136,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I136,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,132]
[null,null,null,null,null,null,null,null,133,{"$f":"IF(HLOOKUP($I137,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I137,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I137,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I137,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,133]
[null,null,null,null,null,null,null,null,134,{"$f":"IF(HLOOKUP($I138,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I138,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I138,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I138,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,135,{"$f":"IF(HLOOKUP($I139,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I139,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I139,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I139,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,135]
[null,null,null,null,null,null,null,null,136,{"$f":"IF(HLOOKUP($I140,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I140,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I140,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I140,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,136]
[null,null,null,null,null,null,null,null,137,{"$f":"IF(HLOOKUP($I141,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I141,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I141,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I141,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,137]
[null,null,null,null,null,null,null,null,138,{"$f":"IF(HLOOKUP($I142,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I142,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I142,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I142,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,138]
[null,null,null,null,null,null,null,null,139,{"$f":"IF(HLOOKUP($I143,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I143,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I143,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I143,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,139]
[null,null,null,null,null,null,null,null,140,{"$f":"IF(HLOOKUP($I144,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I144,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I144,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I144,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,140]
[null,null,null,null,null,null,null,null,141,{"$f":"IF(HLOOKUP($I145,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I145,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I145,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I145,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,141]
[null,null,null,null,null,null,null,null,142,{"$f":"IF(HLOOKUP($I146,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I146,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I146,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I146,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,143,{"$f":"IF(HLOOKUP($I147,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I147,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I147,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I147,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,143]
[null,null,null,null,null,null,null,null,144,{"$f":"IF(HLOOKUP($I148,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I148,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I148,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I148,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,144]
[null,null,null,null,null,null,null,null,145,{"$f":"IF(HLOOKUP($I149,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I149,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I149,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I149,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,145]
[null,null,null,null,null,null,null,null,146,{"$f":"IF(HLOOKUP($I150,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I150,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I150,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I150,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,146]
[null,null,null,null,null,null,null,null,147,{"$f":"IF(HLOOKUP($I151,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I151,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I151,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I151,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,147]
[null,null,null,null,null,null,null,null,148,{"$f":"IF(HLOOKUP($I152,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I152,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I152,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I152,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,149,{"$f":"IF(HLOOKUP($I153,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I153,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I153,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I153,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,149]
[null,null,null,null,null,null,null,null,150,{"$f":"IF(HLOOKUP($I154,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I154,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I154,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I154,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,150]
[null,null,null,null,null,null,null,null,151,{"$f":"IF(HLOOKUP($I155,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I155,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I155,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I155,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,151]
[null,null,null,null,null,null,null,null,152,{"$f":"IF(HLOOKUP($I156,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I156,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I156,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I156,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,152]
[null,null,null,null,null,null,null,null,153,{"$f":"IF(HLOOKUP($I157,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I157,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I157,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I157,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,153]
[null,null,null,null,null,null,null,null,154,{"$f":"IF(HLOOKUP($I158,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I158,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I158,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I158,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,154]
[null,null,null,null,null,null,null,null,155,{"$f":"IF(HLOOKUP($I159,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I159,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I159,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I159,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,155]
[null,null,null,null,null,null,null,null,156,{"$f":"IF(HLOOKUP($I160,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I160,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I160,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I160,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,156]
[null,null,null,null,null,null,null,null,157,{"$f":"IF(HLOOKUP($I161,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I161,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I161,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I161,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,157]
[null,null,null,null,null,null,null,null,158,{"$f":"IF(HLOOKUP($I162,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I162,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I162,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I162,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,158]
[null,null,null,null,null,null,null,null,159,{"$f":"IF(HLOOKUP($I163,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I163,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I163,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I163,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,159]
[null,null,null,null,null,null,null,null,160,{"$f":"IF(HLOOKUP($I164,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I164,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I164,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I164,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,160]
[null,null,null,null,null,null,null,null,161,{"$f":"IF(HLOOKUP($I165,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I165,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I165,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I165,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,161]
[null,null,null,null,null,null,null,null,162,{"$f":"IF(HLOOKUP($I166,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I166,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I166,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I166,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,162]
[null,null,null,null,null,null,null,null,163,{"$f":"IF(HLOOKUP($I167,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I167,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I167,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I167,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,163]
[null,null,null,null,null,null,null,null,164,{"$f":"IF(HLOOKUP($I168,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I168,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I168,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I168,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,164]
[null,null,null,null,null,null,null,null,165,{"$f":"IF(HLOOKUP($I169,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I169,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I169,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I169,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,165]
[null,null,null,null,null,null,null,null,166,{"$f":"IF(HLOOKUP($I170,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I170,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I170,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I170,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,166]
[null,null,null,null,null,null,null,null,167,{"$f":"IF(HLOOKUP($I171,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I171,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I171,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I171,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,167]
[null,null,null,null,null,null,null,null,168,{"$f":"IF(HLOOKUP($I172,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I172,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I172,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I172,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,168]
[null,null,null,null,null,null,null,null,169,{"$f":"IF(HLOOKUP($I173,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I173,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I173,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I173,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,169]
[null,null,null,null,null,null,null,null,170,{"$f":"IF(HLOOKUP($I174,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I174,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I174,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I174,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,170]
[null,null,null,null,null,null,null,null,171,{"$f":"IF(HLOOKUP($I175,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I175,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I175,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I175,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,171]
[null,null,null,null,null,null,null,null,172,{"$f":"IF(HLOOKUP($I176,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I176,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I176,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I176,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,172]
[null,null,null,null,null,null,null,null,173,{"$f":"IF(HLOOKUP($I177,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I177,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I177,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I177,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,173]
[null,null,null,null,null,null,null,null,174,{"$f":"IF(HLOOKUP($I178,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I178,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I178,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I178,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,174]
[null,null,null,null,null,null,null,null,175,{"$f":"IF(HLOOKUP($I179,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I179,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I179,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I179,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,175]
[null,null,null,null,null,null,null,null,176,{"$f":"IF(HLOOKUP($I180,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I180,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I180,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I180,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,177,{"$f":"IF(HLOOKUP($I181,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I181,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I181,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I181,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,177]
[null,null,null,null,null,null,null,null,178,{"$f":"IF(HLOOKUP($I182,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I182,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I182,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I182,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,178]
[null,null,null,null,null,null,null,null,179,{"$f":"IF(HLOOKUP($I183,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I183,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I183,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I183,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,179]
[null,null,null,null,null,null,null,null,180,{"$f":"IF(HLOOKUP($I184,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I184,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I184,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I184,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,180]
[null,null,null,null,null,null,null,null,181,{"$f":"IF(HLOOKUP($I185,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I185,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I185,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I185,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,181]
[null,null,null,null,null,null,null,null,182,{"$f":"IF(HLOOKUP($I186,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I186,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I186,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I186,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,182]
[null,null,null,null,null,null,null,null,183,{"$f":"IF(HLOOKUP($I187,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I187,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I187,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I187,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,183]
[null,null,null,null,null,null,null,null,184,{"$f":"IF(HLOOKUP($I188,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I188,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I188,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I188,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,184]
[null,null,null,null,null,null,null,null,185,{"$f":"IF(HLOOKUP($I189,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I189,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I189,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I189,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,185]
[null,null,null,null,null,null,null,null,186,{"$f":"IF(HLOOKUP($I190,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I190,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I190,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I190,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,187,{"$f":"IF(HLOOKUP($I191,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I191,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I191,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I191,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,187]
[null,null,null,null,null,null,null,null,188,{"$f":"IF(HLOOKUP($I192,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I192,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I192,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I192,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,188]
[null,null,null,null,null,null,null,null,189,{"$f":"IF(HLOOKUP($I193,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I193,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I193,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I193,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,190,{"$f":"IF(HLOOKUP($I194,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I194,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I194,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I194,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,190]
[null,null,null,null,null,null,null,null,191,{"$f":"IF(HLOOKUP($I195,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I195,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I195,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I195,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,191]
[null,null,null,null,null,null,null,null,192,{"$f":"IF(HLOOKUP($I196,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I196,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I196,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I196,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,192]
[null,null,null,null,null,null,null,null,193,{"$f":"IF(HLOOKUP($I197,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I197,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I197,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I197,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,193]
[null,null,null,null,null,null,null,null,194,{"$f":"IF(HLOOKUP($I198,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I198,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I198,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I198,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"I198","v":194}]
[null,null,null,null,null,null,null,null,{"$f":"I198+1","v":195},{"$f":"IF(HLOOKUP($I199,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I199,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I199,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I199,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,195]
[null,null,null,null,null,null,null,null,196,{"$f":"IF(HLOOKUP($I200,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I200,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I200,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I200,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,196]
[null,null,null,null,null,null,null,null,197,{"$f":"IF(HLOOKUP($I201,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I201,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I201,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I201,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,197]
[null,null,null,null,null,null,null,null,198,{"$f":"IF(HLOOKUP($I202,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I202,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I202,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I202,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,198]
[null,null,null,null,null,null,null,null,199,{"$f":"IF(HLOOKUP($I203,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I203,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I203,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I203,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,200,{"$f":"IF(HLOOKUP($I204,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I204,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I204,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I204,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,201,{"$f":"IF(HLOOKUP($I205,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I205,'Mapping Calculation'!$C$3:$GU$4,-('Mapping Calculation'!$A$4-'Mapping Calculation'!$A$3)+1,FALSE))","v":""},{"$f":"IF(HLOOKUP($I205,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE)=\"Libre\",\"\",HLOOKUP($I205,'Mapping Calculation'!$C$57:$GU$58,-('Mapping Calculation'!$A$58-'Mapping Calculation'!$A$57)+1,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,201]

{"sheet":"Données Générales","index":3,"n_rows":436,"n_cols":198,"rows_kept":436,"cut":false,"hidden":true,"merged":[[74,5,78,5],[74,6,78,6],[75,2,78,2],[74,3,78,3],[3,7,4,7],[26,5,26,7],[74,4,78,4],[150,2,152,2],[75,1,78,1],[70,1,71,1],[70,2,71,2],[69,3,71,3],[143,7,144,7],[143,5,144,5],[150,3,152,3],[150,4,152,4],[150,5,152,5],[150,6,152,6],[143,6,144,6],[2,3,2,5],[2,6,2,7],[2,1,2,2],[65,1,66,1],[65,2,66,2]]}
[{"$f":"Mapping!E78","v":"Ontario"},null,null,null,null,null,null,null,null,null,null,"Légende de couleur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Crédit d’impôt pour dividendes - CFFP (usherbrooke.ca)",null,null,null,null,null,null,null,null,null,null,null,null,"Tableau P4 - Paliers d'imposition - Québec | Raymond Chabot Grant Thornton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal",null,null,null,null,null,null,null,null,null,"Alberta",null,null,null,null,null,null,null,null,null,"British Columbia",null,null,null,null,null,null,null,null,null,"Prince Edward Island",null,null,null,null,null,null,null,null,null,"Manitoba",null,null,null,null,null,null,null,null,null,"New Brunswick",null,null,null,null,null,null,null,null,null,"Nova Scotia",null,null,null,null,null,null,null,null,null,"Nunavut",null,null,null,null,null,null,null,null,null,"Ontario",null,null,null,null,null,null,null,null,null,"Quebec",null,null,null,"Abattement du QC :",0.16500000000000001,null,null,null,null,"Saskatchewan",null,null,null,null,null,null,null,null,null,"Newfoundland and Labrador",null,null,null,null,null,null,null,null,null,"Northwest Territories",null,null,null,null,null,null,null,null,null,"Yukon"]
[null,{"$f":"\"Table d'imposition particulier - \" & A1 & \" (Revenus d'emploi, d'intérêts, d'entreprise et autres revenus)\"","v":"Table d'imposition particulier - Ontario (Revenus d'emploi, d'intérêts, d'entreprise et autres revenus)"},null,null,null,null,null,null,null,null,null,"À remplir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fédéral",null,null,null,null,null,null,null,null,null,"Alberta",null,null,null,null,null,null,null,null,null,"Colombie-Britannique",null,null,null,null,null,null,null,null,null,"Île-du-Prince-Édouard",null,null,null,null,null,null,null,null,null,"Manitoba",null,null,null,null,null,null,null,null,null,"Nouveau-Brunswick",null,null,null,null,null,null,null,null,null,"Nouvelle-Écosse",null,null,null,null,null,null,null,null,null,"Nunavut",null,null,null,null,null,null,null,null,null,"Ontario",null,null,null,null,null,null,null,null,null,"Québec",null,null,null,null,null,null,null,null,null,"Saskatchewan",null,null,null,null,null,null,null,null,null,"Terre-Neuve-et-Labrador",null,null,null,null,null,null,null,null,null,"Territoires du Nord-Ouest",null,null,null,null,null,null,null,null,null,"Yukon"]
[null,"Tranche de Revenu",null,"Taux impôt",null,null,"Impôt",null,null,null,null,"Ne pas remplir",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt",null,null,null,null,null,null,"Taux impôt",null,null,"Impôt"]
[null,null,null,null,null,null,null,"Cumulatif du pallier précédent","Taux marginal dividendes",null,null,"À remplir si nécessaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & BH2","v":"Palier d'imposition Fédéral"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes",null,null,null,null,null,null,null,null,null,"Taux marginal dividendes"]
[null,"min","max","Fédéral","Provincial","Combiné","Total du palier",null,"Div. ord.","Div. dét.",null,"Liste déroulante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","max","Fédéral",null,null,null,null,null,null,null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét.",null,"min","max","Fédéral","Provincial","Combiné","Total du palier","Cumulatif du pallier précédent","Div. ord.","Div. dét."]
[null,{"$f":"IF($A$1=$BR$2,BR6,0)+IF($A$1=$CB$2,CB6,0)+IF($A$1=$CL$2,CL6,0)+IF($A$1=$CV$2,CV6,0)+IF($A$1=$DF$2,DF6,0)+IF($A$1=$DP$2,DP6,0)+IF($A$1=$DZ$2,DZ6,0)+IF($A$1=$EJ$2,EJ6,0)+IF($A$1=$ET$2,ET6,0)+IF($A$1=$FD$2,FD6,0)+IF($A$1=$FN$2,FN6,0)+IF($A$1=$FX$2,FX6,0)+IF($A$1=$GH$2,GH6,0)","v":0},{"$f":"IF($A$1=$BR$2,BS6,0)+IF($A$1=$CB$2,CC6,0)+IF($A$1=$CL$2,CM6,0)+IF($A$1=$CV$2,CW6,0)+IF($A$1=$DF$2,DG6,0)+IF($A$1=$DP$2,DQ6,0)+IF($A$1=$DZ$2,EA6,0)+IF($A$1=$EJ$2,EK6,0)+IF($A$1=$ET$2,EU6,0)+IF($A$1=$FD$2,FE6,0)+IF($A$1=$FN$2,FO6,0)+IF($A$1=$FX$2,FY6,0)+IF($A$1=$GH$2,GI6,0)","v":12747},{"$f":"IF($A$1=$BR$2,BT6,0)+IF($A$1=$CB$2,CD6,0)+IF($A$1=$CL$2,CN6,0)+IF($A$1=$CV$2,CX6,0)+IF($A$1=$DF$2,DH6,0)+IF($A$1=$DP$2,DR6,0)+IF($A$1=$DZ$2,EB6,0)+IF($A$1=$EJ$2,EL6,0)+IF($A$1=$ET$2,EV6,0)+IF($A$1=$FD$2,FF6,0)+IF($A$1=$FN$2,FP6,0)+IF($A$1=$FX$2,FZ6,0)+IF($A$1=$GH$2,GJ6,0)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16129,0,"Rajustement de montants en fonction de l’indexation pour l’impôt des particuliers et les prestations - Canada.ca",null,null,null,null,null,null,0,16129,{"$f":"IF(BR6=\"\",0,VLOOKUP(BR6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(BR6=\"\",0,VLOOKUP(BR6,BR$52:BT$61,3,TRUE))","v":0},{"$f":"BT6+BU6","v":0},{"$f":"IF(BS6>0,(BS6-BR6)*BV6,0)","v":0},{"$f":"BW6","v":0},0,0,null,0,12934,{"$f":"IF(CB6=\"\",0,VLOOKUP(CB6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(CB6=\"\",0,VLOOKUP(CB6,CB$52:CD$61,3,TRUE))","v":0},{"$f":"CD6+CE6","v":0},{"$f":"IF(CC6>0,(CC6-CB6)*CF6,0)","v":0},{"$f":"CG6","v":0},0,0,null,0,14250,{"$f":"IF(CL6=\"\",0,VLOOKUP(CL6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(CL6=\"\",0,VLOOKUP(CL6,CL$52:CN$61,3,TRUE))","v":0},{"$f":"CN6+CO6","v":0},{"$f":"IF(CM6>0,(CM6-CL6)*CP6,0)","v":0},{"$f":"CQ6","v":0},0,0,null,0,15969,{"$f":"IF(CV6=\"\",0,VLOOKUP(CV6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(CV6=\"\",0,VLOOKUP(CV6,CV$52:CX$61,3,TRUE))","v":0},{"$f":"CX6+CY6","v":0},{"$f":"IF(CW6>0,(CW6-CV6)*CZ6,0)","v":0},{"$f":"DA6","v":0},0,0,null,0,13396,{"$f":"IF(DF6=\"\",0,VLOOKUP(DF6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(DF6=\"\",0,VLOOKUP(DF6,DF$52:DH$61,3,TRUE))","v":0},{"$f":"DH6+DI6","v":0},{"$f":"IF(DG6>0,(DG6-DF6)*DJ6,0)","v":0},{"$f":"DK6","v":0},0,0,null,0,11744,{"$f":"IF(DP6=\"\",0,VLOOKUP(DP6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(DP6=\"\",0,VLOOKUP(DP6,DP$52:DR$61,3,TRUE))","v":0},{"$f":"DR6+DS6","v":0},{"$f":"IF(DQ6>0,(DQ6-DP6)*DT6,0)","v":0},{"$f":"DU6","v":0},0,0,null,0,16129,{"$f":"IF(DZ6=\"\",0,VLOOKUP(DZ6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(DZ6=\"\",0,VLOOKUP(DZ6,DZ$52:EB$61,3,TRUE))","v":0},{"$f":"EB6+EC6","v":0},{"$f":"IF(EA6>0,(EA6-DZ6)*ED6,0)","v":0},{"$f":"EE6","v":0},0,0,null,0,12747,{"$f":"IF(EJ6=\"\",0,VLOOKUP(EJ6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(EJ6=\"\",0,VLOOKUP(EJ6,EJ$52:EL$61,3,TRUE))","v":0},{"$f":"EL6+EM6","v":0},{"$f":"IF(EK6>0,(EK6-EJ6)*EN6,0)","v":0},{"$f":"EO6","v":0},0,0,null,0,16129,{"$f":"IF(ET6=\"\",0,VLOOKUP(ET6,$BH$6:$BJ$23,3,TRUE)*(1-$EY$1))","v":0},{"$f":"IF(ET6=\"\",0,VLOOKUP(ET6,ET$52:EV$61,3,TRUE))","v":0},{"$f":"EV6+EW6","v":0},{"$f":"IF(EU6>0,(EU6-ET6)*EX6,0)","v":0},{"$f":"EY6","v":0},0,0,null,0,16129,{"$f":"IF(FD6=\"\",0,VLOOKUP(FD6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(FD6=\"\",0,VLOOKUP(FD6,FD$52:FF$61,3,TRUE))","v":0},{"$f":"FF6+FG6","v":0},{"$f":"IF(FE6>0,(FE6-FD6)*FH6,0)","v":0},{"$f":"FI6","v":0},0,0,null,0,11067,{"$f":"IF(FN6=\"\",0,VLOOKUP(FN6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(FN6=\"\",0,VLOOKUP(FN6,FN$52:FP$61,3,TRUE))","v":0},{"$f":"FP6+FQ6","v":0},{"$f":"IF(FO6>0,(FO6-FN6)*FR6,0)","v":0},{"$f":"FS6","v":0},0,0,null,0,16129,{"$f":"IF(FX6=\"\",0,VLOOKUP(FX6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(FX6=\"\",0,VLOOKUP(FX6,FX$52:FZ$61,3,TRUE))","v":0},{"$f":"FZ6+GA6","v":0},{"$f":"IF(FY6>0,(FY6-FX6)*GB6,0)","v":0},{"$f":"GC6","v":0},0,0,null,0,16129,{"$f":"IF(GH6=\"\",0,VLOOKUP(GH6,$BH$6:$BJ$23,3,TRUE))","v":0},{"$f":"IF(GH6=\"\",0,VLOOKUP(GH6,GH$52:GJ$61,3,TRUE))","v":0},{"$f":"GJ6+GK6","v":0},{"$f":"IF(GI6>0,(GI6-GH6)*GL6,0)","v":0},{"$f":"GM6","v":0},0,0]
[null,{"$f":"IF(C6=0,\"\",IF($A$1=$BR$2,BR7,0)+IF($A$1=$CB$2,CB7,0)+IF($A$1=$CL$2,CL7,0)+IF($A$1=$CV$2,CV7,0)+IF($A$1=$DF$2,DF7,0)+IF($A$1=$DP$2,DP7,0)+IF($A$1=$DZ$2,DZ7,0)+IF($A$1=$EJ$2,EJ7,0)+IF($A$1=$ET$2,ET7,0)+IF($A$1=$FD$2,FD7,0)+IF($A$1=$FN$2,FN7,0)+IF($A$1=$FX$2,FX7,0)+IF($A$1=$GH$2,GH7,0))","v":12747},{"$f":"IF($A$1=$BR$2,BS7,0)+IF($A$1=$CB$2,CC7,0)+IF($A$1=$CL$2,CM7,0)+IF($A$1=$CV$2,CW7,0)+IF($A$1=$DF$2,DG7,0)+IF($A$1=$DP$2,DQ7,0)+IF($A$1=$DZ$2,EA7,0)+IF($A$1=$EJ$2,EK7,0)+IF($A$1=$ET$2,EU7,0)+IF($A$1=$FD$2,FE7,0)+IF($A$1=$FN$2,FO7,0)+IF($A$1=$FX$2,FY7,0)+IF($A$1=$GH$2,GI7,0)","v":16129},0,{"$f":"IF($A$1=$BR$2,BU7,0)+IF($A$1=$CB$2,CE7,0)+IF($A$1=$CL$2,CO7,0)+IF($A$1=$CV$2,CY7,0)+IF($A$1=$DF$2,DI7,0)+IF($A$1=$DP$2,DS7,0)+IF($A$1=$DZ$2,EC7,0)+IF($A$1=$EJ$2,EM7,0)+IF($A$1=$ET$2,EW7,0)+IF($A$1=$FD$2,FG7,0)+IF($A$1=$FN$2,FQ7,0)+IF($A$1=$FX$2,GA7,0)+IF($A$1=$GH$2,GK7,0)","v":5.0500000000000003E-2},0,0,0,0,0,"Impôt supplémentaire quand pas droit au crédit de base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI6","v":16129},57375,0.15,null,null,null,null,null,null,null,{"$f":"IF(BS6=\"\",\"\",BS6)","v":16129},22323,0.15,0,{"$f":"BT7+BU7","v":0.15},{"$f":"IF(BS7>0,(BS7-BR7)*BV7,0)","v":929.09999999999991},{"$f":"BX6+BW6","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(CC6=\"\",\"\",CC6)","v":12934},16129,0,5.0599999999999999E-2,0,{"$f":"IF(CC7>0,(CC7-CB7)*CF7,0)","v":0},{"$f":"CH6+CG6","v":0},0,0,null,{"$f":"IF(CM6=\"\",\"\",CM6)","v":14250},16129,0,9.5000000000000001E-2,0,{"$f":"IF(CM7>0,(CM7-CL7)*CP7,0)","v":0},{"$f":"CR6+CQ6","v":0},0,0,null,{"$f":"IF(CW6=\"\",\"\",CW6)","v":15969},16129,0,0.108,{"$f":"CX7+CY7","v":0.108},{"$f":"IF(CW7>0,(CW7-CV7)*CZ7,0)","v":17.28},{"$f":"DB6+DA6","v":0},0,0,null,{"$f":"IF(DG6=\"\",\"\",DG6)","v":13396},16129,0,9.4E-2,0,{"$f":"IF(DG7>0,(DG7-DF7)*DJ7,0)","v":0},{"$f":"DL6+DK6","v":0},0,0,null,{"$f":"IF(DQ6=\"\",\"\",DQ6)","v":11744},15296,0,8.7900000000000006E-2,0,{"$f":"IF(DQ7>0,(DQ7-DP7)*DT7,0)","v":0},{"$f":"DV6+DU6","v":0},0,0,null,{"$f":"IF(EA6=\"\",\"\",EA6)","v":16129},19274,0.15,0,{"$f":"EB7+EC7","v":0.15},{"$f":"IF(EA7>0,(EA7-DZ7)*ED7,0)","v":471.75},{"$f":"EF6+EE6","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(EK6=\"\",\"\",EK6)","v":12747},16129,0,5.0500000000000003E-2,0,{"$f":"IF(EK7>0,(EK7-EJ7)*EN7,0)","v":0},{"$f":"EP6+EO6","v":0},0,0,null,{"$f":"IF(EU6=\"\",\"\",EU6)","v":16129},18571,0.12525,0,{"$f":"EV7+EW7","v":0.12525},{"$f":"IF(EU7>0,(EU7-ET7)*EX7,0)","v":305.8605},{"$f":"EZ6+EY6","v":0},5.74E-2,-2.9999999999999997E-4,null,{"$f":"IF(FE6=\"\",\"\",FE6)","v":16129},18991,0.15,0,0.15,429.3,{"$f":"FJ6+FI6","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(FO6=\"\",\"\",FO6)","v":11067},16129,0,8.6999999999999994E-2,0,{"$f":"IF(FO7>0,(FO7-FN7)*FR7,0)","v":0},{"$f":"FT6+FS6","v":0},0,0,null,{"$f":"IF(FY6=\"\",\"\",FY6)","v":16129},17842,0.15,0,{"$f":"FZ7+GA7","v":0.15},{"$f":"IF(FY7>0,(FY7-FX7)*GB7,0)","v":256.95},{"$f":"GD6+GC6","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(GI6=\"\",\"\",GI6)","v":16129},57375,{"$f":"IF(GH7=\"\",0,VLOOKUP(GH7,$BH$6:$BJ$23,3,TRUE))","v":0.15},6.4000000000000001E-2,{"$f":"GJ7+GK7","v":0.214},{"$f":"IF(GI7>0,(GI7-GH7)*GL7,0)","v":8826.6440000000002},{"$f":"GN6+GM6","v":0},{"$f":"IF(GL7>0,1*(1+GK$30)*GL7-1*(1+GK$30)*GN$30,0)","v":0.13454885},{"$f":"IF(GL7>0,1*(1+GK$29)*GL7-1*(1+GK$29)*GN$29,0)","v":-7.7829240000000022E-2}]
[null,{"$f":"IF(C7=0,\"\",IF($A$1=$BR$2,BR8,0)+IF($A$1=$CB$2,CB8,0)+IF($A$1=$CL$2,CL8,0)+IF($A$1=$CV$2,CV8,0)+IF($A$1=$DF$2,DF8,0)+IF($A$1=$DP$2,DP8,0)+IF($A$1=$DZ$2,DZ8,0)+IF($A$1=$EJ$2,EJ8,0)+IF($A$1=$ET$2,ET8,0)+IF($A$1=$FD$2,FD8,0)+IF($A$1=$FN$2,FN8,0)+IF($A$1=$FX$2,FX8,0)+IF($A$1=$GH$2,GH8,0))","v":16129},18574,0.15,5.0500000000000003E-2,0.15,366.75,0,6.8699999999999997E-2,-2.9999999999999997E-4,"Fédéral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57375,114750,0.20499999999999999,null,null,null,null,null,null,null,{"$f":"IF(BS7=\"\",\"\",BS7)","v":22323},57375,0.15,0.1,0.25,8763,{"$f":"BX7+BW7","v":929.09999999999991},{"$f":"IF(BV8>0,1*(1+BU$30)*BV8-1*(1+BU$30)*BX$30,0)","v":0.15858385},{"$f":"IF(BV8>0,1*(1+BU$29)*BV8-1*(1+BU$29)*BX$29,0)","v":2.5670760000000015E-2},null,{"$f":"IF(CC7=\"\",\"\",CC7)","v":16129},24045,0.15,5.0599999999999999E-2,0.15,1187.3999999999999,{"$f":"CH7+CG7","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(CM7=\"\",\"\",CM7)","v":16129},17394,0.15,9.5000000000000001E-2,0.15,189.75,{"$f":"CR7+CQ7","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(CW7=\"\",\"\",CW7)","v":16129},16545,0.15,0.108,0.15,62.4,{"$f":"DB7+DA7","v":17.28},6.8699999999999997E-2,-3.0000000000000001E-5,null,{"$f":"IF(DG7=\"\",\"\",DG7)","v":16129},21918,0.15,9.4E-2,0.15,868.35,{"$f":"DL7+DK7","v":0},6.8699999999999997E-2,-3.0000000000000001E-5,null,{"$f":"IF(DQ7=\"\",\"\",DQ7)","v":15296},15465,{"$f":"IF(DP8=\"\",0,VLOOKUP(DP8,$BH$6:$BJ$23,3,TRUE))","v":0},8.7900000000000006E-2,{"$f":"DR8+DS8","v":8.7900000000000006E-2},14.8551,{"$f":"DV7+DU7","v":0},6.6699999999999995E-2,-8.0000000000000004E-4,null,{"$f":"IF(EA7=\"\",\"\",EA7)","v":19274},54707,0.15,0.04,0.19,6732.27,{"$f":"EF7+EE7","v":471.75},{"$f":"IF(ED8>0,1*(1+EC$30)*ED8-1*(1+EC$30)*EF$30,0)","v":8.4638849999999988E-2},{"$f":"IF(ED8>0,1*(1+EC$29)*ED8-1*(1+EC$29)*EF$29,0)","v":-2.1111239999999976E-2},null,{"$f":"IF(EK7=\"\",\"\",EK7)","v":16129},18574,0.15,5.0500000000000003E-2,0.15,366.75,{"$f":"EP7+EO7","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(EU7=\"\",\"\",EU7)","v":18571},53255,0.12525,0.14000000000000001,0.26524999999999999,9199.9309999999987,{"$f":"EZ7+EY7","v":305.8605},{"$f":"IF(EX8>0,1*(1+EW$30)*EX8-1*(1+EW$30)*EZ$30,0)","v":0.17899596474999999},{"$f":"IF(EX8>0,1*(1+EW$29)*EX8-1*(1+EW$29)*EZ$29,0)","v":3.1511844600000005E-2},null,18991,53463,0.15,0.105,0.255,8790.36,429.3,{"$f":"IF(FH8>0,1*(1+FG$30)*FH8-1*(1+FG$30)*FJ$30,0)","v":0.15561684999999997},{"$f":"IF(FH8>0,1*(1+FG$29)*FH8-1*(1+FG$29)*FJ$29,0)","v":-7.1732399999999696E-3},null,{"$f":"IF(FO7=\"\",\"\",FO7)","v":16129},23928,0.15,8.6999999999999994E-2,0.15,1169.8499999999999,{"$f":"FT7+FS7","v":0},6.8699999999999997E-2,-2.9999999999999997E-4,null,{"$f":"IF(FY7=\"\",\"\",FY7)","v":17842},51964,0.15,5.8999999999999997E-2,0.20899999999999999,7131.4979999999996,{"$f":"GD7+GC7","v":256.95},{"$f":"IF(GB8>0,1*(1+GA$30)*GB8-1*(1+GA$30)*GD$30,0)","v":6.7503850000000004E-2},{"$f":"IF(GB8>0,1*(1+GA$29)*GB8-1*(1+GA$29)*GD$29,0)","v":-7.7553240000000023E-2},null,{"$f":"IF(GI7=\"\",\"\",GI7)","v":57375},114750,0.20499999999999999,0.09,0.29499999999999998,16925.625,{"$f":"GN7+GM7","v":8826.6440000000002},0.22769884999999995,3.3950759999999969E-2]
[null,18574,24389,0.15,5.0500000000000003E-2,0.251,1459.5650000000001,366.75,0.1163,-0.13689999999999999,"min","max","taux","Impôt max de plus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114750,177882,0.26,null,null,null,null,null,null,null,57375,114750,0.20499999999999999,0.1,0.30499999999999999,17499.375,9692.1,0.22183384999999997,0.10157075999999998,null,24045,25019,0.15,5.0599999999999999E-2,{"$f":"CD9+CE9","v":0.2006},195.3844,1187.3999999999999,{"$f":"IF(CF9>0,1*(1+CE$30)*CF9-1*(1+CE$30)*CH$30,0)","v":0.10430385},{"$f":"IF(CF9>0,1*(1+CE$29)*CF9-1*(1+CE$29)*CH$29,0)","v":-9.6045239999999976E-2},null,17394,22499,0.15,9.5000000000000001E-2,{"$f":"CN9+CO9","v":0.245},1250.7249999999999,189.75,{"$f":"IF(CP9>0,1*(1+CO$30)*CP9-1*(1+CO$30)*CR$30,0)","v":0.16295385000000001},{"$f":"IF(CP9>0,1*(1+CO$29)*CP9-1*(1+CO$29)*CR$29,0)","v":-1.4073239999999987E-2},null,16545,22943,0.15,0.108,0.26769999999999999,1712.7446,79.680000000000007,{"$f":"IF(CZ9>0,1*(1+CY$30)*CZ9-1*(1+CY$30)*DB$30,0)","v":0.19499860000000002},{"$f":"IF(CZ9>0,1*(1+CY$29)*CZ9-1*(1+CY$29)*DB$29,0)","v":5.1752760000000009E-2},null,21918,48654,0.15,9.4E-2,0.27400000000000002,7325.6640000000007,868.35,{"$f":"IF(DJ9>0,1*(1+DI$30)*DJ9-1*(1+DI$30)*DL$30,0)","v":0.17962885000000001},{"$f":"IF(DJ9>0,1*(1+DI$29)*DJ9-1*(1+DI$29)*DL$29,0)","v":-2.2353239999999996E-2},null,15465,16129,0,8.7900000000000006E-2,0.13789999999999999,91.565600000000003,14.8551,0.1242,6.8199999999999997E-2,null,54707,57375,0.15,7.0000000000000007E-2,0.22,586.96,7204.02,0.11913885000000002,2.0288760000000017E-2,null,18574,24389,0.15,5.0500000000000003E-2,0.251,1459.5650000000001,366.75,0.1163,-0.13689999999999999,null,53255,57375,0.12525,0.19,0.31525000000000003,1298.8300000000002,9505.7914999999994,{"$f":"IF(EX9>0,1*(1+EW$30)*EX9-1*(1+EW$30)*EZ$30,0)","v":0.23649596475000004},{"$f":"IF(EX9>0,1*(1+EW$29)*EX9-1*(1+EW$29)*EZ$29,0)","v":0.10051184460000007},null,53463,57375,0.15,0.125,0.27500000000000002,1075.8000000000002,9219.66,0.17861684999999999,2.0426760000000044E-2,null,23928,30922,0.15,8.6999999999999994E-2,0.39700000000000002,2776.6179999999999,1169.8499999999999,{"$f":"IF(FR9>0,1*(1+FQ$30)*FR9-1*(1+FQ$30)*FT$30,0)","v":0.31590385000000004},{"$f":"IF(FR9>0,1*(1+FQ$29)*FR9-1*(1+FQ$29)*FT$29,0)","v":0.25364676000000003},null,51964,57375,0.15,8.5999999999999993E-2,0.23599999999999999,1276.9959999999999,7388.4479999999994,9.8553849999999998E-2,-4.0293240000000008E-2,null,114750,177882,0.26,0.109,0.36899999999999999,23295.707999999999,25752.269,0.31279884999999996,0.13607076000000001]
[null,24389,52886,0.15,5.0500000000000003E-2,0.20050000000000001,5713.6485000000002,1826.3150000000001,9.2386400000000007E-2,-6.8583240000000045E-2,0,{"$f":"BI6","v":16129},{"$f":"IF($A$1=$ET$2,BJ7*(1-$EY$1),BJ7)","v":0.15},{"$f":"L10*M10","v":2419.35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177882,253414,0.28999999999999998,null,null,null,null,null,null,null,114750,151234,0.26,0.1,0.36,13134.24,27191.474999999999,0.28508385000000003,0.17747076000000001,null,25019,40814,0.15,5.0599999999999999E-2,0.23619999999999999,3730.779,1382.7843999999998,0.14524385000000001,-4.6917239999999971E-2,null,22499,29499,0.15,9.5000000000000001E-2,0.29499999999999998,2065,1440.4749999999999,0.22045384999999995,5.4926760000000019E-2,null,22943,47564,0.15,0.108,{"$f":"CX10+CY10","v":0.25800000000000001},6352.2179999999998,1792.4246000000001,0.1838436,3.836676E-2,null,48654,51306,0.15,9.4E-2,{"$f":"DH10+DI10","v":0.24399999999999999},647.08799999999997,8194.014000000001,0.14512884999999998,-6.3753240000000044E-2,null,16129,16192,0.15,8.7900000000000006E-2,0.28789999999999999,18.137699999999999,106.42070000000001,{"$f":"IF(DT10>0,1*(1+DS$30)*DT10-1*(1+DS$30)*DV$30,0)","v":0.19285384999999999},{"$f":"IF(DT10>0,1*(1+DS$29)*DT10-1*(1+DS$29)*DV$29,0)","v":6.7898759999999947E-2},null,57375,109413,0.20499999999999999,7.0000000000000007E-2,0.27500000000000002,14310.45,7790.9800000000005,0.18238884999999999,9.618876000000004E-2,null,24389,52886,0.15,5.0500000000000003E-2,{"$f":"(1+IF(EJ10>=$EO$25,$EN$25,0)+IF(EJ10>=$EO$26,$EN$26,0))*EM10+EL10","v":0.20050000000000001},5713.6485000000002,1826.3150000000001,{"$f":"IF(EN10>0,1*(1+EM$30)*EN10-1*(1+EM$30)*EP$30,0)","v":9.2386400000000007E-2},{"$f":"IF(EN10>0,1*(1+EM$29)*EN10-1*(1+EM$29)*EP$29,0)","v":-6.8583240000000045E-2},null,57375,106495,0.17117499999999999,0.19,0.36117500000000002,17740.916000000001,10804.621499999999,0.28930971475,{"$f":"IF(EX10>0,1*(1+EW$29)*EX10-1*(1+EW$29)*EZ$29,0)","v":0.16388834460000007},null,57375,114750,0.20499999999999999,0.125,0.32999999999999996,18933.749999999996,10295.459999999999,0.24186684999999997,9.6326759999999956E-2,null,30922,44192,0.15,8.6999999999999994E-2,{"$f":"FP10+FQ10","v":0.23699999999999999},3144.99,3946.4679999999998,0.13190384999999999,3.2846759999999975E-2,null,57375,103930,0.20499999999999999,8.5999999999999993E-2,0.29099999999999998,13547.504999999999,8665.4439999999995,0.16180384999999997,3.560675999999996E-2,null,177882,253414,0.28999999999999998,0.128,0.42249999999999999,31912.27,49047.976999999999,0.37432384999999996,0.20990075999999996]
[null,52886,57375,0.15,9.1499999999999998E-2,0.24149999999999999,1084.0934999999999,7539.9634999999998,0.13953639999999995,-1.2003240000000082E-2,"Provincial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253414,null,0.33,null,null,null,null,null,null,null,151234,177882,0.26,0.12,0.38,10126.24,40325.714999999997,0.30808384999999994,0.20507076000000002,null,40814,49279,0.15,5.0599999999999999E-2,0.2006,1698.079,5113.5634,0.10430385,-9.6045239999999976E-2,null,29499,33328,0.15,9.5000000000000001E-2,0.245,938.10500000000002,3505.4749999999999,0.16295385000000001,-1.4073239999999987E-2,null,47564,57375,0.15,0.1275,0.27749999999999997,2722.5524999999998,8144.6426000000001,0.20626859999999997,6.5276759999999934E-2,null,51306,57375,0.15,0.14000000000000001,0.29000000000000004,1760.0100000000002,8841.1020000000008,0.19802885000000003,-2.7324000000000792E-4,null,16192,21651,0.15,8.7900000000000006E-2,{"$f":"DR11+DS11","v":0.2379},1298.6961000000001,124.55840000000001,0.13535385,-1.1012400000000033E-3,null,109413,114750,0.20499999999999999,0.09,0.29499999999999998,1574.415,22101.43,0.20538884999999996,0.12378876,null,52886,57375,0.15,9.1499999999999998E-2,{"$f":"(1+IF(EJ11>=$EO$25,$EN$25,0)+IF(EJ11>=$EO$26,$EN$26,0))*EM11+EL11","v":0.24149999999999999},1084.0934999999999,7539.9634999999998,0.13953639999999995,-1.2003240000000082E-2,null,106495,114750,0.17117499999999999,0.24,0.41117499999999996,3394.2496249999995,28545.537499999999,0.34680971474999989,0.23288834459999996,null,114750,152750,0.26,0.125,0.38500000000000001,14630,29229.209999999995,0.30511685,0.17222676000000003,null,44192,57375,0.15,0.14499999999999999,0.29499999999999998,3888.9849999999997,7091.4579999999996,0.19860384999999997,0.11288675999999997,null,103930,114750,0.20499999999999999,0.122,0.32699999999999996,3538.1399999999994,22212.949000000001,0.20320384999999996,8.5286759999999906E-2,null,253414,500000,0.33,0.128,0.45800000000000002,112936.38800000001,80960.247000000003,0.41514884999999996,0.25889075999999994]
[null,57375,93132,0.20499999999999999,9.1499999999999998E-2,0.29649999999999999,10601.950499999999,8624.0570000000007,0.20278639999999998,6.3896759999999886E-2,"min","max","taux","Impôt max de plus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177882,181481,0.28999999999999998,0.12,0.41320000000000001,1487.1068,50451.954999999994,0.34626385000000004,0.25088675999999999,null,49279,57375,0.15,7.6999999999999999E-2,0.22699999999999998,1837.7919999999999,6811.6423999999997,0.13466384999999997,-5.9613240000000012E-2,null,33328,57375,0.15,0.13469999999999999,0.28469999999999995,6846.1808999999985,4443.58,0.20860884999999996,4.0712759999999959E-2,null,57375,101200,0.20499999999999999,0.1275,0.33250000000000002,14571.8125,10867.195100000001,0.2695186,0.14117676000000001,null,57375,102614,0.20499999999999999,0.14000000000000001,0.34499999999999997,15607.454999999998,10601.112000000001,0.26127884999999995,7.5626759999999904E-2,null,21651,25775,0.15,8.7900000000000006E-2,0.2432,1002.9568,1423.2545,0.14144885000000001,6.2127599999999839E-3,null,114750,177881,0.26,0.09,0.35,22095.85,23675.845000000001,0.26863884999999998,0.19968875999999997,null,57375,93132,0.20499999999999999,9.1499999999999998E-2,{"$f":"(1+IF(EJ12>=$EO$25,$EN$25,0)+IF(EJ12>=$EO$26,$EN$26,0))*EM12+EL12","v":0.29649999999999999},10601.950499999999,8624.0570000000007,0.20278639999999998,6.3896759999999886E-2,null,114750,129590,0.21709999999999999,0.24,0.45709999999999995,6783.3639999999996,31939.787124999999,0.39962346474999999,0.29626484459999991,null,152750,177882,0.26,0.14499999999999999,0.40500000000000003,10178.460000000001,43859.209999999992,0.32811685000000002,0.19982675999999999,null,57375,88382,0.20499999999999999,0.14499999999999999,0.35,10852.449999999999,10980.442999999999,0.26185385,0.18878675999999994,null,114750,168967,0.26,0.122,0.38200000000000001,20710.894,25751.089,0.26645384999999999,0.16118675999999998,null,500000,null,0.33,0.15,0.48,0,193896.63500000001,0.44044884999999995,0.28925075999999988]
[null,93132,105775,0.20499999999999999,9.1499999999999998E-2,0.31480000000000002,3980.0164000000004,19226.0075,0.22383140000000001,8.915075999999994E-2,0,{"$f":"IF($A$1=$BR$2,BS52,0)+IF($A$1=$CB$2,CC52,0)+IF($A$1=$CL$2,CM52,0)+IF($A$1=$CV$2,CW52,0)+IF($A$1=$DF$2,DG52,0)+IF($A$1=$DP$2,DQ52,0)+IF($A$1=$DZ$2,EA52,0)+IF($A$1=$EJ$2,EK52,0)+IF($A$1=$ET$2,EU52,0)+IF($A$1=$FD$2,FE52,0)+IF($A$1=$FN$2,FO52,0)+IF($A$1=$FX$2,FY52,0)+IF($A$1=$GH$2,GI52,0)","v":12747},{"$f":"IF($A$1=$BR$2,BT53,0)+IF($A$1=$CB$2,CD53,0)+IF($A$1=$CL$2,CN53,0)+IF($A$1=$CV$2,CX53,0)+IF($A$1=$DF$2,DH53,0)+IF($A$1=$DP$2,DR53,0)+IF($A$1=$DZ$2,EB53,0)+IF($A$1=$EJ$2,EL53,0)+IF($A$1=$ET$2,EV53,0)+IF($A$1=$FD$2,FF53,0)+IF($A$1=$FN$2,FP53,0)+IF($A$1=$FX$2,FZ53,0)+IF($A$1=$GH$2,GJ53,0)","v":5.0500000000000003E-2},{"$f":"L13*M13","v":643.72350000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181481,241974,0.28999999999999998,0.13,0.42320000000000002,25600.637600000002,51939.061799999996,0.35776384999999999,0.26468676000000002,null,57375,98560,0.20499999999999999,7.6999999999999999E-2,0.28199999999999997,11614.169999999998,8649.4344000000001,0.19791384999999995,1.6286760000000011E-2,null,57375,64656,0.20499999999999999,0.13469999999999999,0.3397,2473.3557000000001,11289.760899999997,0.27185884999999999,0.11661276000000004,null,101200,114750,0.20499999999999999,0.17399999999999999,0.379,5135.45,25439.007600000001,0.32299359999999999,0.20534675999999996,null,102614,114750,0.20499999999999999,0.16,{"$f":"DH13+DI13","v":0.36499999999999999},4429.6400000000003,26208.566999999999,0.28427884999999997,0.10322675999999992,null,25775,30507,0.15,8.7900000000000006E-2,0.30480000000000002,1442.3136000000002,2426.2112999999999,0.21228885000000003,9.1220760000000012E-2,null,177881,253414,0.26,0.115,0.40820000000000001,30832.570599999999,45771.695,0.33556884999999997,0.28000475999999996,null,93132,105775,0.20499999999999999,9.1499999999999998E-2,0.31480000000000002,3980.0164000000004,19226.0075,0.22383140000000001,8.915075999999994E-2,null,129590,177882,0.21709999999999999,0.25750000000000001,0.47460000000000002,22919.3832,38723.151124999997,0.41974846475000005,0.32041484460000003,null,177882,253414,0.28999999999999998,0.14499999999999999,0.43819999999999998,33098.1224,54037.669999999991,0.36629685000000001,0.24564275999999996,null,88382,114750,0.20499999999999999,0.158,0.36299999999999999,9571.5839999999989,21832.892999999996,0.27680384999999996,0.20672675999999995,null,168967,177882,0.26,0.14050000000000001,0.40050000000000002,3570.4575,46461.983,0.28772885000000004,0.18671676000000004,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,105775,{"$f":"IF($A$1=$BR$2,BS14,0)+IF($A$1=$CB$2,CC14,0)+IF($A$1=$CL$2,CM14,0)+IF($A$1=$CV$2,CW14,0)+IF($A$1=$DF$2,DG14,0)+IF($A$1=$DP$2,DQ14,0)+IF($A$1=$DZ$2,EA14,0)+IF($A$1=$EJ$2,EK14,0)+IF($A$1=$ET$2,EU14,0)+IF($A$1=$FD$2,FE14,0)+IF($A$1=$FN$2,FO14,0)+IF($A$1=$FX$2,FY14,0)+IF($A$1=$GH$2,GI14,0)","v":109727},0.20499999999999999,0.1116,0.33889999999999998,1339.3327999999999,23206.0239,0.25154639999999995,0.12240875999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241974,253414,0.28999999999999998,0.14000000000000001,0.43319999999999997,4955.808,77539.699399999998,0.36926384999999995,0.27848675999999994,null,98560,113158,0.20499999999999999,0.105,0.31,4525.38,20263.604399999997,0.23011385000000001,5.4926760000000019E-2,null,64656,105000,0.20499999999999999,0.16600000000000001,0.371,{"$f":"IF(CM14>0,(CM14-CL14)*CP14,0)","v":14967.624},13763.116599999998,0.30785384999999998,0.15980676000000005,null,114750,177882,0.26,0.17399999999999999,0.434,27399.288,30574.457600000002,0.38624359999999996,0.28124675999999993,null,114750,177882,0.26,0.16,0.42000000000000004,26515.440000000002,30638.206999999999,0.34752885,0.17912676,null,30507,57375,0.15,0.14949999999999999,0.35980000000000001,9667.1064000000006,3868.5249000000003,0.27553885,0.16712075999999998,null,253414,null,0.33,0.115,0.44500000000000001,0,76604.265599999999,0.37788884999999994,0.33078876000000002,null,105775,109727,0.20499999999999999,0.1116,0.33889999999999998,1339.3327999999999,23206.0239,0.25154639999999995,0.12240875999999989,null,177882,253414,0.24214999999999998,0.25750000000000001,0.50239999999999996,37947.2768,61642.534325000001,{"$f":"IF(EX14>0,1*(1+EW$30)*EX14-1*(1+EW$30)*EZ$30,0)","v":0.45171846474999999},0.35877884459999998,null,253414,null,0.33,0.14499999999999999,{"$f":"FF14+FG14","v":0.47499999999999998},0,87135.792399999991,0.40861684999999992,0.29642676000000001,null,114750,157792,0.26,0.158,0.41800000000000004,17991.556,31404.476999999995,0.34005385000000005,0.28262676000000003,null,177882,253414,0.28999999999999998,0.14050000000000001,0.43369999999999997,32758.228399999996,50032.440499999997,0.32590884999999997,0.23253275999999989,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,109727,{"$f":"IF($A$1=$BR$2,BS15,0)+IF($A$1=$CB$2,CC15,0)+IF($A$1=$CL$2,CM15,0)+IF($A$1=$CV$2,CW15,0)+IF($A$1=$DF$2,DG15,0)+IF($A$1=$DP$2,DQ15,0)+IF($A$1=$DZ$2,EA15,0)+IF($A$1=$EJ$2,EK15,0)+IF($A$1=$ET$2,EU15,0)+IF($A$1=$FD$2,FE15,0)+IF($A$1=$FN$2,FO15,0)+IF($A$1=$FX$2,FY15,0)+IF($A$1=$GH$2,GI15,0)","v":114750},0.20499999999999999,0.1116,0.37909599999999999,1904.199208,24545.3567,0.29777179999999998,0.17787923999999988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253414,362961,0.33,0.14000000000000001,{"$f":"BT15+BU15","v":0.47000000000000003},51487.090000000004,82495.507400000002,0.41158384999999997,0.32927076,null,113158,114750,0.20499999999999999,0.1229,0.32789999999999997,522.01679999999999,24788.984399999998,0.25069884999999997,7.9628759999999965E-2,null,{"$f":"IF(CM14=\"\",\"\",CM14)","v":105000},114750,0.20499999999999999,0.1762,0.38119999999999998,{"$f":"IF(CM15>0,(CM15-CL15)*CP15,0)","v":3716.7},28730.740599999997,0.31958384999999995,0.17388276000000003,null,177882,200000,0.28999999999999998,0.17399999999999999,0.4672,10333.5296,57973.745600000002,0.42442360000000001,0.32706276000000001,null,177882,190060,0.28999999999999998,0.16,0.45319999999999999,5519.0695999999998,57153.646999999997,0.38570884999999999,0.22494275999999996,null,57375,61015,0.20499999999999999,0.14949999999999999,0.377,1372.28,13535.631300000001,0.29531885000000002,0.19085675999999996,null,"",null,0,0,0,0,76604.265599999999,0,0,null,109727,114750,0.20499999999999999,0.1116,{"$f":"(1+IF(EJ15>=$EO$25,$EN$25,0)+IF(EJ15>=$EO$26,$EN$26,0))*EM15+EL15","v":0.37909599999999999},1904.199208,24545.3567,0.29777179999999998,0.17787923999999988,null,253414,null,0.27555000000000002,0.25750000000000001,0.53305000000000002,0,99589.811125000007,{"$f":"IF(EX15>0,1*(1+EW$30)*EX15-1*(1+EW$30)*EZ$30,0)","v":0.48696596474999998},0.40107584460000001,null,"",null,0,0,0,0,87135.792399999991,0,0,null,157792,177882,0.26,0.17799999999999999,0.438,8799.42,49396.032999999996,0.36305384999999996,0.31022675999999999,null,253414,null,0.33,0.14050000000000001,0.47050000000000003,0,82790.66889999999,0.36822885,0.28331676000000006,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,114750,{"$f":"IF($A$1=$BR$2,BS16,0)+IF($A$1=$CB$2,CC16,0)+IF($A$1=$CL$2,CM16,0)+IF($A$1=$CV$2,CW16,0)+IF($A$1=$DF$2,DG16,0)+IF($A$1=$DP$2,DQ16,0)+IF($A$1=$DZ$2,EA16,0)+IF($A$1=$EJ$2,EK16,0)+IF($A$1=$ET$2,EU16,0)+IF($A$1=$FD$2,FE16,0)+IF($A$1=$FN$2,FO16,0)+IF($A$1=$FX$2,FY16,0)+IF($A$1=$GH$2,GI16,0)","v":150000},0.26,0.1116,0.43409600000000004,15301.884000000002,26449.555908000002,0.3610218,0.25377923999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,362961,null,0.33,0.15,{"$f":"BT16+BU16","v":0.48},0,133982.5974,0.42308384999999993,0.34307075999999992,null,114750,137407,0.26,0.1229,0.38290000000000002,8675.3653000000013,25311.001199999999,0.31394885,0.1555287600000001,null,{"$f":"IF(CM15=\"\",\"\",CM15)","v":114750},140000,0.26,0.1762,0.43620000000000003,{"$f":"IF(CM16>0,(CM16-CL16)*CP16,0)","v":11014.050000000001},32447.440599999998,0.38283385000000003,0.2497827600000001,null,200000,253414,0.28999999999999998,0.17399999999999999,0.4758,25414.3812,68307.275200000004,0.43431359999999997,0.33893076,null,190060,253414,0.28999999999999998,0.19500000000000001,0.48820000000000002,30929.4228,62672.7166,0.42595885,0.27324275999999997,null,61015,95883,0.20499999999999999,0.16669999999999999,{"$f":"DR16+DS16","v":0.37169999999999997},12960.435599999999,14907.911300000002,0.28922384999999995,0.18354275999999992,null,"",null,0,0,0,0,76604.265599999999,0,0,null,114750,150000,0.26,0.1116,{"$f":"(1+IF(EJ16>=$EO$25,$EN$25,0)+IF(EJ16>=$EO$26,$EN$26,0))*EM16+EL16","v":0.43409600000000004},15301.884000000002,26449.555908000002,0.3610218,0.25377923999999996,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,177882,220910,0.28999999999999998,0.17799999999999999,0.47120000000000001,20274.793600000001,58195.452999999994,0.40123384999999995,0.35604275999999996,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,150000,{"$f":"IF($A$1=$BR$2,BS17,0)+IF($A$1=$CB$2,CC17,0)+IF($A$1=$CL$2,CM17,0)+IF($A$1=$CV$2,CW17,0)+IF($A$1=$DF$2,DG17,0)+IF($A$1=$DP$2,DQ17,0)+IF($A$1=$DZ$2,EA17,0)+IF($A$1=$EJ$2,EK17,0)+IF($A$1=$ET$2,EU17,0)+IF($A$1=$FD$2,FE17,0)+IF($A$1=$FN$2,FO17,0)+IF($A$1=$FX$2,FY17,0)+IF($A$1=$GH$2,GI17,0)","v":177882},0.26,0.1216,0.44969599999999998,12538.423871999999,41751.439908,0.3789617999999999,0.27530723999999984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,137407,177882,0.26,0.14699999999999999,0.40699999999999997,16473.324999999997,33986.366500000004,0.34166384999999994,0.18878676,null,{"$f":"IF(CM16=\"\",\"\",CM16)","v":140000},177882,0.26,0.19,0.45,{"$f":"IF(CM17>0,(CM17-CL17)*CP17,0)","v":17046.900000000001},43461.490599999997,0.39870384999999997,0.26882676000000005,null,253414,400000,0.33,0.17399999999999999,0.51259999999999994,75139.983599999992,93721.656400000007,0.47663359999999988,0.38971475999999994,null,253414,null,0.33,0.19500000000000001,{"$f":"DH17+DI17","v":0.52500000000000002},0,93602.1394,0.46827885000000002,0.32402675999999991,null,95883,114750,0.20499999999999999,0.17499999999999999,{"$f":"DR17+DS17","v":0.38},7169.46,27868.3469,0.29876884999999997,0.19499675999999999,null,"",null,0,0,0,0,76604.265599999999,0,0,null,150000,177882,0.26,0.1216,{"$f":"(1+IF(EJ17>=$EO$25,$EN$25,0)+IF(EJ17>=$EO$26,$EN$26,0))*EM17+EL17","v":0.44969599999999998},12538.423871999999,41751.439908,0.3789617999999999,0.27530723999999984,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,220910,253414,0.28999999999999998,0.19800000000000001,0.49120000000000003,15965.964800000002,78470.246599999999,0.42423384999999997,0.38364276000000003,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,177882,220000,0.28999999999999998,0.1216,0.4829,20338.782200000001,54289.86378,0.41714639999999992,0.3211287599999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,177882,186306,0.28999999999999998,0.14699999999999999,0.44019999999999998,3708.2447999999999,50459.691500000001,0.37984384999999998,0.23460275999999997,null,{"$f":"IF(CM17=\"\",\"\",CM17)","v":177882},253414,0.28999999999999998,0.19,0.48320000000000002,36497.062400000003,60508.390599999999,0.43688384999999996,0.31464276000000002,null,400000,null,0.33,0.17399999999999999,{"$f":"CX18+CY18","v":0.504},0,168861.64,0.46674360000000004,0.37784675999999995,null,"",null,0,0,0,0,93602.1394,0,0,null,114750,154650,0.26,0.17499999999999999,{"$f":"DR18+DS18","v":0.435},17356.5,35037.806900000003,0.36201885,0.27089675999999996,null,"",null,0,0,0,0,76604.265599999999,0,0,null,177882,220000,0.28999999999999998,0.1216,0.4829,20338.782200000001,54289.86378,0.41714639999999992,0.3211287599999999,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,253414,282214,0.33,0.19800000000000001,0.52800000000000002,15206.400000000001,94436.2114,0.46655384999999999,0.43442675999999997,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,220000,253414,0.28999999999999998,0.13159999999999999,0.4985,16656.879000000001,74628.645980000001,0.43508639999999998,0.34265675999999989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,186306,253414,0.28999999999999998,0.16800000000000001,0.4612,30950.209599999998,54167.936300000001,0.40399384999999999,0.26358275999999997,null,253414,null,0.33,0.19,{"$f":"CN19+CO19","v":0.52},0,97005.453000000009,0.47920384999999999,0.36542676000000007,null,"",null,0,0,0,0,168861.64,0,0,null,"",null,0,0,0,0,93602.1394,0,0,null,154650,177882,0.26,0.21,{"$f":"DR19+DS19","v":0.47},10919.039999999999,52394.306900000003,0.40226885000000001,0.31919675999999997,null,"",null,0,0,0,0,76604.265599999999,0,0,null,220000,253414,0.28999999999999998,0.13159999999999999,0.4985,16656.879000000001,74628.645980000001,0.43508639999999998,0.34265675999999989,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,282214,564429,0.33,0.20799999999999999,0.53800000000000003,151831.67000000001,109642.61139999999,0.47805385000000006,0.44822676,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,253414,0,0.33,0.13159999999999999,0.53529599999999999,0,91285.524980000002,0.47740179999999999,0.39343523999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,253414,259829,0.33,0.16800000000000001,0.498,3194.67,85118.145900000003,0.44631385000000001,0.31436676000000002,null,"",null,0,0,0,0,97005.453000000009,0,0,null,"",null,0,0,0,0,168861.64,0,0,null,"",null,0,0,0,0,93602.1394,0,0,null,177882,253414,0.28999999999999998,0.21,0.50319999999999998,38007.702400000002,63313.346900000004,0.44044885,0.36501275999999994,null,"",null,0,0,0,0,76604.265599999999,0,0,null,253414,null,0.33,{"$f":"IF(EJ20=\"\",0,VLOOKUP(EJ20,EJ$52:EL$61,3,TRUE))","v":0.13159999999999999},{"$f":"(1+IF(EJ20>=$EO$25,$EN$25,0)+IF(EJ20>=$EO$26,$EN$26,0))*EM20+EL20","v":0.53529599999999999},0,91285.524980000002,0.47740179999999999,0.39343523999999985,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,564429,1128858,0.33,0.21299999999999999,0.54300000000000004,306484.94700000004,261474.28140000001,0.48380384999999998,0.45512676000000002,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,"",0,0,0,0,0,91285.524980000002,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,259829,null,0.33,0.20499999999999999,0.53500000000000003,0,88312.815900000001,0.48886384999999999,0.36542676000000002,null,"",null,0,0,0,0,97005.453000000009,0,0,null,"",null,0,0,0,0,168861.64,0,0,null,"",null,0,0,0,0,93602.1394,0,0,null,253414,null,0.33,0.21,{"$f":"DR21+DS21","v":0.54},0,101321.04930000001,0.48276885000000003,0.41579675999999999,null,"",null,0,0,0,0,76604.265599999999,0,0,null,"",null,0,0,{"$f":"EL21+EM21","v":0},0,91285.524980000002,0,0,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,1128858,null,0.33,0.218,0.54800000000000004,0,567959.22840000002,0.48955385000000001,0.46202676000000004,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,"",0,0,0,0,0,91285.524980000002,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,"",null,0,0,0,0,88312.815900000001,0,0,null,"",null,0,0,0,0,97005.453000000009,0,0,null,"",null,0,0,0,0,168861.64,0,0,null,"",null,0,0,0,0,93602.1394,0,0,null,"",null,0,0,{"$f":"DR22+DS22","v":0},0,101321.04930000001,0,0,null,"",null,0,0,0,0,76604.265599999999,0,0,null,"",null,0,0,{"$f":"EL22+EM22","v":0},0,91285.524980000002,0,0,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,"",null,0,0,0,0,567959.22840000002,0,0,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,"",{"$f":"IF($A$1=$BR$2,BS23,0)+IF($A$1=$CB$2,CC23,0)+IF($A$1=$CL$2,CM23,0)+IF($A$1=$CV$2,CW23,0)+IF($A$1=$DF$2,DG23,0)+IF($A$1=$DP$2,DQ23,0)+IF($A$1=$DZ$2,EA23,0)+IF($A$1=$EJ$2,EK23,0)+IF($A$1=$ET$2,EU23,0)+IF($A$1=$FD$2,FE23,0)+IF($A$1=$FN$2,FO23,0)+IF($A$1=$FX$2,FY23,0)+IF($A$1=$GH$2,GI23,0)","v":0},0,0,0,0,91285.524980000002,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,0,0,0,0,133982.5974,0,0,null,"",null,0,0,0,0,88312.815900000001,0,0,null,"",null,0,0,0,0,97005.453000000009,0,0,null,"",null,0,0,0,0,168861.64,0,0,null,"",null,0,0,0,0,93602.1394,0,0,null,"",null,0,0,{"$f":"DR23+DS23","v":0},0,101321.04930000001,0,0,null,"",null,0,0,0,0,76604.265599999999,0,0,null,"",null,0,0,{"$f":"EL23+EM23","v":0},0,91285.524980000002,0,0,null,"",null,0,0,0,0,99589.811125000007,0,0,null,"",null,0,0,0,0,87135.792399999991,0,0,null,"",null,0,0,0,0,567959.22840000002,0,0,null,"",null,0,0,0,0,82790.66889999999,0,0,null,"",null,0,0,0,0,193896.63500000001,0,0]
[null,null,null,null,null,null,null,null,"Voir tableau + note CQFF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://nethris.com/fr/reglementation/credits-impot-personnels/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux","Seuil $",null,null,null,null,null,null,null,null,null,null,null,"Voir tableau + note CQFF"]
[null,null,null,null,null,null,null,null,"https://www.revenuquebec.ca/fr/entreprises/retenues-et-cotisations/trousse-employeur/principaux-changements-pour-2021/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Les taux d'imposition canadiens pour les particuliers - année courante et années passées - Canada.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Surtaxe #1",0.2,90599]
[null,{"$f":"\"Dividende particulier \" & A1","v":"Dividende particulier Ontario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & BH2","v":"Dividende particulier Fédéral"},null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/particuliers/sujets/tout-votre-declaration-revenus/declaration-revenus/remplir-declaration-revenus/deductions-credits-depenses/ligne-40425-credit-impot-federal-dividendes.html",null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & BR2","v":"Dividende particulier Alberta"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & CB2","v":"Dividende particulier Colombie-Britannique"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & CL2","v":"Dividende particulier Île-du-Prince-Édouard"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & CV2","v":"Dividende particulier Manitoba"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & DF2","v":"Dividende particulier Nouveau-Brunswick"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & DP2","v":"Dividende particulier Nouvelle-Écosse"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & DZ2","v":"Dividende particulier Nunavut"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & EJ2","v":"Dividende particulier Ontario"},null,null,"Surtaxe #2",0.36,106732,null,null,null,null,{"$f":"\"Dividende particulier \" & ET2","v":"Dividende particulier Québec"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & FD2","v":"Dividende particulier Saskatchewan"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & FN2","v":"Dividende particulier Terre-Neuve-et-Labrador"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & FX2","v":"Dividende particulier Territoires du Nord-Ouest"},null,null,null,null,null,null,null,null,null,{"$f":"\"Dividende particulier \" & GH2","v":"Dividende particulier Yukon"}]
[null,null,null,null,"Majoration","Crédit (sur montant majoré)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,57000,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)",null,null,null,null,null,null,null,"Majoration",null,"Crédit (sur montant majoré)"]
[null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,{"$f":"ER27/(1-EN20)","v":122658.72469356838},null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné",null,null,null,null,null,null,null,"Fédéral","Provincial","Combiné"]
[null,"Déterminé",null,null,{"$f":"IF($A$1=$BR$2,BU29,0)+IF($A$1=$CB$2,CE29,0)+IF($A$1=$CL$2,CO29,0)+IF($A$1=$CV$2,CY29,0)+IF($A$1=$DF$2,DI29,0)+IF($A$1=$DP$2,DS29,0)+IF($A$1=$DZ$2,EC29,0)+IF($A$1=$EJ$2,EM29,0)+IF($A$1=$ET$2,EW29,0)+IF($A$1=$FD$2,FG29,0)+IF($A$1=$FN$2,FQ29,0)+IF($A$1=$FX$2,GA29,0)+IF($A$1=$GH$2,GK29,0)","v":0.38},{"$f":"IF($A$1=$BR$2,BV29,0)+IF($A$1=$CB$2,CF29,0)+IF($A$1=$CL$2,CP29,0)+IF($A$1=$CV$2,CZ29,0)+IF($A$1=$DF$2,DJ29,0)+IF($A$1=$DP$2,DT29,0)+IF($A$1=$DZ$2,ED29,0)+IF($A$1=$EJ$2,EN29,0)+IF($A$1=$ET$2,EX29,0)+IF($A$1=$FD$2,FH29,0)+IF($A$1=$FN$2,FR29,0)+IF($A$1=$FX$2,GB29,0)+IF($A$1=$GH$2,GL29,0)","v":0.150198},0.1,0.25019800000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déterminé",null,null,0.38,{"$f":"15.0198%","v":0.150198},0,{"$f":"BL29+BM29","v":0.150198},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},8.1199999999999994E-2,{"$f":"BV29+BW29","v":0.23139799999999999},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.12,{"$f":"CF29+CG29","v":0.27019799999999999},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.105,{"$f":"CP29+CQ29","v":0.25519799999999998},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.08,{"$f":"CZ29+DA29","v":0.23019800000000001},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.14000000000000001,{"$f":"DJ29+DK29","v":0.29019800000000001},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},8.8499999999999995E-2,{"$f":"DT29+DU29","v":0.23869799999999999},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},5.5100000000000003E-2,{"$f":"ED29+EE29","v":0.20529800000000001},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.1,{"$f":"EN29+EO29","v":0.25019800000000003},null,{"$f":"ER27/(1-EX15)","v":122068.74397687119},null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29*(1-$EY$1)","v":0.12541532999999999},0.11700000000000001,{"$f":"EX29+EY29","v":0.24241532999999998},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.11,{"$f":"FH29+FI29","v":0.26019799999999998},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},6.3E-2,{"$f":"FR29+FS29","v":0.213198},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.115,{"$f":"GB29+GC29","v":0.26519799999999999},null,null,null,"Déterminé",null,null,{"$f":"$BK$29","v":0.38},{"$f":"$BL$29","v":0.150198},0.1202,{"$f":"GL29+GM29","v":0.27039800000000003}]
[null,"Non déterminé (ordinaire)",null,null,{"$f":"IF($A$1=$BR$2,BU30,0)+IF($A$1=$CB$2,CE30,0)+IF($A$1=$CL$2,CO30,0)+IF($A$1=$CV$2,CY30,0)+IF($A$1=$DF$2,DI30,0)+IF($A$1=$DP$2,DS30,0)+IF($A$1=$DZ$2,EC30,0)+IF($A$1=$EJ$2,EM30,0)+IF($A$1=$ET$2,EW30,0)+IF($A$1=$FD$2,FG30,0)+IF($A$1=$FN$2,FQ30,0)+IF($A$1=$FX$2,GA30,0)+IF($A$1=$GH$2,GK30,0)","v":0.15},9.0300999999999992E-2,2.9863000000000001E-2,0.12016399999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non déterminé (ordinaire)",null,null,0.15,{"$f":"9.0301%","v":9.0300999999999992E-2},0,{"$f":"BL30+BM30","v":9.0300999999999992E-2},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.18E-2,{"$f":"BV30+BW30","v":0.11210099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},1.9599999999999999E-2,{"$f":"CF30+CG30","v":0.109901},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},1.2999999999999999E-2,{"$f":"CP30+CQ30","v":0.10330099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},7.835E-3,{"$f":"CZ30+DA30","v":9.8135999999999987E-2},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.75E-2,{"$f":"DJ30+DK30","v":0.11780099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.9899999999999999E-2,{"$f":"DT30+DU30","v":0.12020099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.6100000000000002E-2,{"$f":"ED30+EE30","v":0.11640099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.9863000000000001E-2,{"$f":"EN30+EO30","v":0.12016399999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30*(1-$EY$1)","v":7.5401334999999986E-2},3.4200000000000001E-2,{"$f":"EX30+EY30","v":0.10960133499999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},2.938E-2,{"$f":"FH30+FI30","v":0.119681},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},3.2000000000000001E-2,{"$f":"FR30+FS30","v":0.12230099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},0.06,{"$f":"GB30+GC30","v":0.15030099999999999},null,null,null,"Non déterminé (ordinaire)",null,null,{"$f":"$BK$30","v":0.15},{"$f":"$BL$30","v":9.0300999999999992E-2},6.7000000000000002E-3,{"$f":"GL30+GM30","v":9.700099999999999E-2}]
[null,"Étranger",null,null,0,"Crédit pour impôt étranger possible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étranger",null,null,0,"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,{"$f":"ER27/(1-EL35)","v":77551.020408163269},null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible",null,null,null,null,null,"Étranger",null,null,{"$f":"$BK$31","v":0},"Crédit pour impôt étranger possible"]
[null,null,null,null,"https://www.cqff.com/wp-content/uploads/imrtd.pdf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TaxTips.ca - Dividend Tax Credit for Eligible Dividends",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Alberta dividend tax credit for eligible and non-eligible dividends",null,null,null,null,null,null,null,null,null,"TaxTips.ca - BC dividend tax credit for eligible and non-eligible dividends",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Prince Edward Island Dividend Tax Credits",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Manitoba Dividend Tax Credits",null,null,null,null,null,null,null,null,null,"TaxTips.ca - New Brunswick Dividend Tax Credit",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Nova Scotia Dividend Tax Credits",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Nunavut Income Tax",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Ontario Dividend Tax Credits",null,null,null,null,null,null,null,{"$f":"ER27/(1-EL36)","v":64920.27334851936},null,"TaxTips.ca - Quebec Dividend Tax Credits - Eligible and Non-Eligible",null,null,null,"Taux ajusté pour le Québec",null,null,null,null,null,"TaxTips.ca - Saskatchewan Dividend Tax Credits",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Newfoundland and Labrador Dividend Tax Credit",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Northwest Territories Income Tax",null,null,null,null,null,null,null,null,null,"TaxTips.ca - Yukon Income Tax"]
[]
[null,{"$f":"\"Taux d'imposition des sociétés \" & A1","v":"Taux d'imposition des sociétés Ontario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux de cotisation à l'AE et maximums - Canada.ca",null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & BH2","v":"Taux d'imposition des sociétés (SPCC) Fédéral"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & BR2","v":"Taux d'imposition des sociétés (SPCC) Alberta"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & CB2","v":"Taux d'imposition des sociétés (SPCC) Colombie-Britannique"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & CL2","v":"Taux d'imposition des sociétés (SPCC) Île-du-Prince-Édouard"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & CV2","v":"Taux d'imposition des sociétés (SPCC) Manitoba"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & DF2","v":"Taux d'imposition des sociétés (SPCC) Nouveau-Brunswick"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & DP2","v":"Taux d'imposition des sociétés (SPCC) Nouvelle-Écosse"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & DZ2","v":"Taux d'imposition des sociétés (SPCC) Nunavut"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & EJ2","v":"Taux d'imposition des sociétés (SPCC) Ontario"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & ET2","v":"Taux d'imposition des sociétés (SPCC) Québec"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & FD2","v":"Taux d'imposition des sociétés (SPCC) Saskatchewan"},null,null,null,null,null,"Voir la note 1 ci-dessous",null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & FN2","v":"Taux d'imposition des sociétés (SPCC) Terre-Neuve-et-Labrador"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & FX2","v":"Taux d'imposition des sociétés (SPCC) Territoires du Nord-Ouest"},null,null,null,null,null,null,null,null,null,{"$f":"\"Taux d'imposition des sociétés (SPCC) \" & GH2","v":"Taux d'imposition des sociétés (SPCC) Yukon"}]
[null,"Taux REEA",null,{"$f":"IF($A$1=$BR$2,BT35,0)+IF($A$1=$CB$2,CD35,0)+IF($A$1=$CL$2,CN35,0)+IF($A$1=$CV$2,CX35,0)+IF($A$1=$DF$2,DH35,0)+IF($A$1=$DP$2,DR35,0)+IF($A$1=$DZ$2,EB35,0)+IF($A$1=$EJ$2,EL35,0)+IF($A$1=$ET$2,EV35,0)+IF($A$1=$FD$2,FF35,0)+IF($A$1=$FN$2,FP35,0)+IF($A$1=$FX$2,FZ35,0)+IF($A$1=$GH$2,GJ35,0)","v":0.26500000000000001},"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux REEA",null,0.15,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.23,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.27,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.31,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.27,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.28999999999999998,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.28999999999999998,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.27,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.26500000000000001,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.26500000000000001,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.27,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.3,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.26500000000000001,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K",null,null,null,"Taux REEA",null,0.27,"agricole","pas 5 500 heures au Québec",null,"DPE entre 500K et 600 K"]
[null,"Taux DPE","en général",{"$f":"IF($A$1=$BR$2,BT36,0)+IF($A$1=$CB$2,CD36,0)+IF($A$1=$CL$2,CN36,0)+IF($A$1=$CV$2,CX36,0)+IF($A$1=$DF$2,DH36,0)+IF($A$1=$DP$2,DR36,0)+IF($A$1=$DZ$2,EB36,0)+IF($A$1=$EJ$2,EL36,0)+IF($A$1=$ET$2,EV36,0)+IF($A$1=$FD$2,FF36,0)+IF($A$1=$FN$2,FP36,0)+IF($A$1=$FX$2,FZ36,0)+IF($A$1=$GH$2,GJ36,0)","v":0.122},{"$f":"IF($A$1=$BR$2,BU36,0)+IF($A$1=$CB$2,CE36,0)+IF($A$1=$CL$2,CO36,0)+IF($A$1=$CV$2,CY36,0)+IF($A$1=$DF$2,DI36,0)+IF($A$1=$DP$2,DS36,0)+IF($A$1=$DZ$2,EC36,0)+IF($A$1=$EJ$2,EM36,0)+IF($A$1=$ET$2,EW36,0)+IF($A$1=$FD$2,FG36,0)+IF($A$1=$FN$2,FQ36,0)+IF($A$1=$FX$2,GA36,0)+IF($A$1=$GH$2,GK36,0)","v":0.13},{"$f":"IF($A$1=$BR$2,BV36,0)+IF($A$1=$CB$2,CF36,0)+IF($A$1=$CL$2,CP36,0)+IF($A$1=$CV$2,CZ36,0)+IF($A$1=$DF$2,DJ36,0)+IF($A$1=$DP$2,DT36,0)+IF($A$1=$DZ$2,ED36,0)+IF($A$1=$EJ$2,EN36,0)+IF($A$1=$ET$2,EX36,0)+IF($A$1=$FD$2,FH36,0)+IF($A$1=$FN$2,FR36,0)+IF($A$1=$FX$2,GB36,0)+IF($A$1=$GH$2,GL36,0)","v":0},{"$f":"IF($A$1=$BR$2,BW36,0)+IF($A$1=$CB$2,CG36,0)+IF($A$1=$CL$2,CQ36,0)+IF($A$1=$CV$2,DA36,0)+IF($A$1=$DF$2,DK36,0)+IF($A$1=$DP$2,DU36,0)+IF($A$1=$DZ$2,EE36,0)+IF($A$1=$EJ$2,EO36,0)+IF($A$1=$ET$2,EY36,0)+IF($A$1=$FD$2,FI36,0)+IF($A$1=$FN$2,FS36,0)+IF($A$1=$FX$2,GC36,0)+IF($A$1=$GH$2,GM36,0)","v":0},{"$f":"IF($A$1=$BR$2,BX36,0)+IF($A$1=$CB$2,CH36,0)+IF($A$1=$CL$2,CR36,0)+IF($A$1=$CV$2,DB36,0)+IF($A$1=$DF$2,DL36,0)+IF($A$1=$DP$2,DV36,0)+IF($A$1=$DZ$2,EF36,0)+IF($A$1=$EJ$2,EP36,0)+IF($A$1=$ET$2,EZ36,0)+IF($A$1=$FD$2,FJ36,0)+IF($A$1=$FN$2,FT36,0)+IF($A$1=$FX$2,GD36,0)+IF($A$1=$GH$2,GN36,0)","v":0},{"$f":"IF($A$1=$BR$2,BY36,0)+IF($A$1=$CB$2,CI36,0)+IF($A$1=$CL$2,CS36,0)+IF($A$1=$CV$2,DC36,0)+IF($A$1=$DF$2,DM36,0)+IF($A$1=$DP$2,DW36,0)+IF($A$1=$DZ$2,EG36,0)+IF($A$1=$EJ$2,EQ36,0)+IF($A$1=$ET$2,FA36,0)+IF($A$1=$FD$2,FK36,0)+IF($A$1=$FN$2,FU36,0)+IF($A$1=$FX$2,GE36,0)+IF($A$1=$GH$2,GO36,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voir La note 3 ci-dessous","Taux DPE","en général",0.09,null,null,null,0,0,null,null,"Taux DPE","en général",0.11,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.11,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.1,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.09,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.115,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.115,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.12,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.122,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.122,0.122,0.20499999999999999,0.44500000000000001,0,0,null,null,"Taux DPE","en général",0.105,0.13,null,null,0.155,500000,"Reste",null,"Taux DPE","en général",0.12,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.11,0.13,null,null,0,0,null,null,"Taux DPE","en général",0.09,0.13,null,null,0,0]
[null,"Taux placement",null,0.50170000000000003,"BFT (fabrication & transformation)",{"$f":"IF($A$1=$BR$2,BV37,0)+IF($A$1=$CB$2,CF37,0)+IF($A$1=$CL$2,CP37,0)+IF($A$1=$CV$2,CZ37,0)+IF($A$1=$DF$2,DJ37,0)+IF($A$1=$DP$2,DT37,0)+IF($A$1=$DZ$2,ED37,0)+IF($A$1=$EJ$2,EN37,0)+IF($A$1=$ET$2,EX37,0)+IF($A$1=$FD$2,FH37,0)+IF($A$1=$FN$2,FR37,0)+IF($A$1=$FX$2,GB37,0)+IF($A$1=$GH$2,GL37,0)","v":0.25},"Prestation de service",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux placement (SPCC)",null,0.38669999999999999,"BFT (fabrication & transformation)",{"$f":"BJ35","v":0.15},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.4667,"BFT (fabrication & transformation)",0.23,"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50670000000000004,"BFT (fabrication & transformation)",{"$f":"CD35","v":0.27},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.54669999999999996,"BFT (fabrication & transformation)",{"$f":"CN35","v":0.31},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50670000000000004,"BFT (fabrication & transformation)",{"$f":"CX35","v":0.27},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.52669999999999995,"BFT (fabrication & transformation)",{"$f":"DH35","v":0.28999999999999998},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.52669999999999995,"BFT (fabrication & transformation)",{"$f":"DR35","v":0.28999999999999998},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50670000000000004,"BFT (fabrication & transformation)",{"$f":"EB35","v":0.27},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50170000000000003,"BFT (fabrication & transformation)",0.25,"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50170000000000003,"BFT (fabrication & transformation)",{"$f":"EV35","v":0.26500000000000001},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50670000000000004,"BFT (fabrication & transformation)",0.25,"Prestation de service",null,600000,null,null,"Taux placement (SPCC)",null,0.53669999999999995,"BFT (fabrication & transformation)",{"$f":"FP35","v":0.3},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50170000000000003,"BFT (fabrication & transformation)",{"$f":"FZ35","v":0.26500000000000001},"Prestation de service",null,0,null,null,"Taux placement (SPCC)",null,0.50670000000000004,"BFT (fabrication & transformation)",0.17499999999999999,"Prestation de service",null,0]
[null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"IF($A$1=$BR$2,BW38,0)+IF($A$1=$CB$2,CG38,0)+IF($A$1=$CL$2,CQ38,0)+IF($A$1=$CV$2,DA38,0)+IF($A$1=$DF$2,DK38,0)+IF($A$1=$DP$2,DU38,0)+IF($A$1=$DZ$2,EE38,0)+IF($A$1=$EJ$2,EO38,0)+IF($A$1=$ET$2,EY38,0)+IF($A$1=$FD$2,FI38,0)+IF($A$1=$FN$2,FS38,0)+IF($A$1=$FX$2,GC38,0)+IF($A$1=$GH$2,GM38,0)","v":0.122},"BFT avec DPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"BJ36","v":0.09},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"BT36","v":0.11},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"CD36","v":0.11},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"CN36","v":0.1},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"CX36","v":0.09},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"DH36","v":0.115},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"DR36","v":0.115},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"EB36","v":0.12},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"EL36","v":0.122},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"EV36","v":0.122},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"FF36","v":0.105},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"FP36","v":0.12},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"FZ36","v":0.11},"BFT avec DPE",null,null,null,"IMRTD",null,"Taux IMRTD","Taux impôt","RTD",{"$f":"GJ36","v":0.09},"BFT avec DPE"]
[null,null,"Intérêt",{"$f":"IF($A$1=$BR$2,BT39,0)+IF($A$1=$CB$2,CD39,0)+IF($A$1=$CL$2,CN39,0)+IF($A$1=$CV$2,CX39,0)+IF($A$1=$DF$2,DH39,0)+IF($A$1=$DP$2,DR39,0)+IF($A$1=$DZ$2,EB39,0)+IF($A$1=$EJ$2,EL39,0)+IF($A$1=$ET$2,EV39,0)+IF($A$1=$FD$2,FF39,0)+IF($A$1=$FN$2,FP39,0)+IF($A$1=$FX$2,FZ39,0)+IF($A$1=$GH$2,GJ39,0)","v":0.30669999999999997},0.50170000000000003,{"$f":"IF($A$1=$BR$2,BV39,0)+IF($A$1=$CB$2,CF39,0)+IF($A$1=$CL$2,CP39,0)+IF($A$1=$CV$2,CZ39,0)+IF($A$1=$DF$2,DJ39,0)+IF($A$1=$DP$2,DT39,0)+IF($A$1=$DZ$2,ED39,0)+IF($A$1=$EJ$2,EN39,0)+IF($A$1=$ET$2,EX39,0)+IF($A$1=$FD$2,FH39,0)+IF($A$1=$FN$2,FR39,0)+IF($A$1=$FX$2,GB39,0)+IF($A$1=$GH$2,GL39,0)","v":0.38329999999999997},{"$f":"IF($A$1=$BR$2,BW39,0)+IF($A$1=$CB$2,CG39,0)+IF($A$1=$CL$2,CQ39,0)+IF($A$1=$CV$2,DA39,0)+IF($A$1=$DF$2,DK39,0)+IF($A$1=$DP$2,DU39,0)+IF($A$1=$DZ$2,EE39,0)+IF($A$1=$EJ$2,EO39,0)+IF($A$1=$ET$2,EY39,0)+IF($A$1=$FD$2,FI39,0)+IF($A$1=$FN$2,FS39,0)+IF($A$1=$FX$2,GC39,0)+IF($A$1=$GH$2,GM39,0)","v":2.6089225150013045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intérêt",{"$f":"BJ41","v":0.30669999999999997},{"$f":"BJ37","v":0.38669999999999999},0.38329999999999997,{"$f":"1/BL39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"BT37","v":0.4667},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/BV39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"CD37","v":0.50670000000000004},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/CF39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"CN37","v":0.54669999999999996},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/CP39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"CX37","v":0.50670000000000004},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/CZ39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"DH37","v":0.52669999999999995},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/DJ39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"DR37","v":0.52669999999999995},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/DT39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"EB37","v":0.50670000000000004},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/ED39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"EL37","v":0.50170000000000003},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/EN39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"EV37","v":0.50170000000000003},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/EX39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"FF37","v":0.50670000000000004},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/FH39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"FP37","v":0.53669999999999995},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/FR39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"FZ37","v":0.50170000000000003},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/GB39","v":2.6089225150013045},null,null,null,null,null,"Intérêt",{"$f":"$BJ$39","v":0.30669999999999997},{"$f":"GJ37","v":0.50670000000000004},{"$f":"$BL$39","v":0.38329999999999997},{"$f":"1/GL39","v":2.6089225150013045}]
[null,null,"Déterminé",0.38329999999999997,0.38329999999999997,null,2.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déterminé",0.38329999999999997,0.38329999999999997,null,{"$f":"FIXED(BM39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(BW39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(CG39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(CQ39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(DA39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(DK39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(DU39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(EE39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(EO39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(EY39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(FI39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(FS39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(GC39,2)","v":"2.61"},null,null,null,null,null,"Déterminé",{"$f":"$BJ$40","v":0.38329999999999997},{"$f":"$BK$40","v":0.38329999999999997},null,{"$f":"FIXED(GM39,2)","v":"2.61"}]
[null,null,"Non déterminé (ordinaire)",0.30669999999999997,0.50170000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non déterminé (ordinaire)",0.30669999999999997,{"$f":"BJ37","v":0.38669999999999999},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"BT37","v":0.4667},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"CD37","v":0.50670000000000004},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"CN37","v":0.54669999999999996},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"CX37","v":0.50670000000000004},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"DH37","v":0.52669999999999995},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"DR37","v":0.52669999999999995},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"EB37","v":0.50670000000000004},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"EL37","v":0.50170000000000003},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"EV37","v":0.50170000000000003},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"FF37","v":0.50670000000000004},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"FP37","v":0.53669999999999995},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"FZ37","v":0.50170000000000003},null,null,null,null,null,null,null,"Non déterminé (ordinaire)",{"$f":"$BJ$41","v":0.30669999999999997},{"$f":"GJ37","v":0.50670000000000004}]
[null,null,"Revenu étranger",0.18770000000000001,0.50170000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenu étranger",0.18770000000000001,{"$f":"BJ37","v":0.38669999999999999},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"BT37","v":0.4667},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"CD37","v":0.50670000000000004},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"CN37","v":0.54669999999999996},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"CX37","v":0.50670000000000004},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"DH37","v":0.52669999999999995},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"DR37","v":0.52669999999999995},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"EB37","v":0.50670000000000004},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"EL37","v":0.50170000000000003},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"EV37","v":0.50170000000000003},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"FF37","v":0.50670000000000004},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"FP37","v":0.53669999999999995},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"FZ37","v":0.50170000000000003},null,null,null,null,null,null,null,"Revenu étranger",{"$f":"$BJ$42","v":0.18770000000000001},{"$f":"GJ37","v":0.50670000000000004}]
[null,null,"Gain en capital",0.30669999999999997,0.50170000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain en capital",{"$f":"BJ41","v":0.30669999999999997},{"$f":"BJ37","v":0.38669999999999999},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"BT37","v":0.4667},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"CD37","v":0.50670000000000004},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"CN37","v":0.54669999999999996},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"CX37","v":0.50670000000000004},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"DH37","v":0.52669999999999995},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"DR37","v":0.52669999999999995},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"EB37","v":0.50670000000000004},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"EL37","v":0.50170000000000003},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"EV37","v":0.50170000000000003},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"FF37","v":0.50670000000000004},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"FP37","v":0.53669999999999995},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"FZ37","v":0.50170000000000003},null,null,null,null,null,null,null,"Gain en capital",{"$f":"$BJ$43","v":0.30669999999999997},{"$f":"GJ37","v":0.50670000000000004}]
[null,"Plafond des affaires",null,{"$f":"IF($A$1=$BR$2,BT44,0)+IF($A$1=$CB$2,CD44,0)+IF($A$1=$CL$2,CN44,0)+IF($A$1=$CV$2,CX44,0)+IF($A$1=$DF$2,DH44,0)+IF($A$1=$DP$2,DR44,0)+IF($A$1=$DZ$2,EB44,0)+IF($A$1=$EJ$2,EL44,0)+IF($A$1=$ET$2,EV44,0)+IF($A$1=$FD$2,FF44,0)+IF($A$1=$FN$2,FP44,0)+IF($A$1=$FX$2,FZ44,0)+IF($A$1=$GH$2,GJ44,0)","v":500000},"Taux d'indexation :",{"$f":"IF($A$1=$BR$2,BV44,0)+IF($A$1=$CB$2,CF44,0)+IF($A$1=$CL$2,CP44,0)+IF($A$1=$CV$2,CZ44,0)+IF($A$1=$DF$2,DJ44,0)+IF($A$1=$DP$2,DT44,0)+IF($A$1=$DZ$2,ED44,0)+IF($A$1=$EJ$2,EN44,0)+IF($A$1=$ET$2,EX44,0)+IF($A$1=$FD$2,FH44,0)+IF($A$1=$FN$2,FR44,0)+IF($A$1=$FX$2,GB44,0)+IF($A$1=$GH$2,GL44,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plafond des affaires",null,500000,"Taux d'indexation :",0,null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0},null,null,null,null,null,"Plafond des affaires",null,{"$f":"$BJ$44","v":500000},"Taux d'indexation :",{"$f":"$BL$44","v":0}]
[null,"Revenus passifs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs",null,null,null,null,null,null,null,null,null,"Revenus passifs"]
[null,null,"Exemption",{"$f":"IF($A$1=$BR$2,BT46,0)+IF($A$1=$CB$2,CD46,0)+IF($A$1=$CL$2,CN46,0)+IF($A$1=$CV$2,CX46,0)+IF($A$1=$DF$2,DH46,0)+IF($A$1=$DP$2,DR46,0)+IF($A$1=$DZ$2,EB46,0)+IF($A$1=$EJ$2,EL46,0)+IF($A$1=$ET$2,EV46,0)+IF($A$1=$FD$2,FF46,0)+IF($A$1=$FN$2,FP46,0)+IF($A$1=$FX$2,FZ46,0)+IF($A$1=$GH$2,GJ46,0)","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exemption",50000,null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000},null,null,null,null,null,null,null,null,"Exemption",{"$f":"$BJ$46","v":50000}]
[null,null,"Taux réduction DPE",{"$f":"IF($A$1=$BR$2,BT47,0)+IF($A$1=$CB$2,CD47,0)+IF($A$1=$CL$2,CN47,0)+IF($A$1=$CV$2,CX47,0)+IF($A$1=$DF$2,DH47,0)+IF($A$1=$DP$2,DR47,0)+IF($A$1=$DZ$2,EB47,0)+IF($A$1=$EJ$2,EL47,0)+IF($A$1=$ET$2,EV47,0)+IF($A$1=$FD$2,FF47,0)+IF($A$1=$FN$2,FP47,0)+IF($A$1=$FX$2,FZ47,0)+IF($A$1=$GH$2,GJ47,0)","v":5},{"$f":"IF($A$1=$BR$2,BU47,0)+IF($A$1=$CB$2,CE47,0)+IF($A$1=$CL$2,CO47,0)+IF($A$1=$CV$2,CY47,0)+IF($A$1=$DF$2,DI47,0)+IF($A$1=$DP$2,DS47,0)+IF($A$1=$DZ$2,EC47,0)+IF($A$1=$EJ$2,EM47,0)+IF($A$1=$ET$2,EW47,0)+IF($A$1=$FD$2,FG47,0)+IF($A$1=$FN$2,FQ47,0)+IF($A$1=$FX$2,GA47,0)+IF($A$1=$GH$2,GK47,0)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux réduction DPE",5,{"$f":"BJ47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"BT47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"CD47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"CN47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"CX47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"DH47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"DR47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"EB47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"EL47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"EV47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"FF47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"FP47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"FZ47","v":5},null,null,null,null,null,null,null,"Taux réduction DPE",{"$f":"$BJ$47","v":5},{"$f":"GJ47","v":5}]
[null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/particuliers/foire-questions-particuliers/rajustement-montants-fonction-indexation-impot-particuliers-prestations.html"]
[null,null,"Le gouvernement du Canada annonce le report de la mise en œuvre du changement au taux d’inclusion des gains en capital - Canada.ca",null,null,null,null,"Incitatif aux entrepreneurs CDN (disposition AAPE admissible)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/entreprises/sujets/societes/taux-impot-societes.html"]
[null,"Divers",null,null,null,"Exo Indexé à compté de :",null,"Solde actuel","Majoration","Maximum","Taux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & BR2","v":"Palier d'imposition Alberta"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & CB2","v":"Palier d'imposition Colombie-Britannique"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & CL2","v":"Palier d'imposition Île-du-Prince-Édouard"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & CV2","v":"Palier d'imposition Manitoba"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & DF2","v":"Palier d'imposition Nouveau-Brunswick"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & DP2","v":"Palier d'imposition Nouvelle-Écosse"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & DZ2","v":"Palier d'imposition Nunavut"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & EJ2","v":"Palier d'imposition Ontario"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & ET2","v":"Palier d'imposition Québec"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & FD2","v":"Palier d'imposition Saskatchewan"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & FN2","v":"Palier d'imposition Terre-Neuve-et-Labrador"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & FX2","v":"Palier d'imposition Territoires du Nord-Ouest"},null,null,null,null,null,null,null,null,null,{"$f":"\"Palier d'imposition \" & GH2","v":"Palier d'imposition Yukon"}]
[null,"Max Exonération",null,null,1250000,2026,null,400000,400000,2000000,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux","Crédit base","Majoration",null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux",null,null,null,null,null,null,null,"min","max","Taux"]
[null,"Max Exonération (Agriculture/pêche)",null,null,{"$f":"MAX(1000000,E51)","v":1250000},"On ne considère pas l'IMR",null,2025,"par année",2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22323,0,null,null,null,null,null,null,null,0,12934,0,null,null,null,null,null,null,null,0,14250,0,12719,1679,{"$f":"CO52+CP52","v":14398},null,null,null,null,0,15969,0,null,null,null,null,null,null,null,0,13396,0,null,null,null,null,null,null,null,0,11744,0,null,null,null,null,null,null,null,0,19274,0,null,null,null,null,null,null,null,0,12747,0,null,null,null,null,null,null,null,0,18571,0,null,null,null,null,null,null,null,0,18991,0,null,null,null,null,null,null,null,0,11067,0,null,null,null,null,null,null,null,0,17842,0,null,null,null,null,null,null,null,0,16129,0]
[null,"Taux d'inclusion G/C",null,"Perso",0.5,250000,0.5,"Corpo",0.5,"Fiducie",{"$f":"I53","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS52","v":22323},151234,0.1,null,null,null,null,null,null,null,{"$f":"CC52","v":12934},49279,5.0599999999999999E-2,null,null,null,null,null,null,null,{"$f":"CM52","v":14250},33328,9.5000000000000001E-2,null,null,null,null,null,null,null,{"$f":"CW52","v":15969},47564,0.108,null,null,null,null,null,null,null,{"$f":"DG52","v":13396},51306,9.4E-2,null,null,null,null,null,null,null,{"$f":"DQ52","v":11744},30507,8.7900000000000006E-2,null,null,null,null,null,null,null,{"$f":"EA52","v":19274},54707,0.04,null,null,null,null,null,null,null,{"$f":"EK52","v":12747},52886,5.0500000000000003E-2,null,null,null,null,null,null,null,{"$f":"EU52","v":18571},53255,0.14000000000000001,null,null,null,null,null,null,null,{"$f":"FE52","v":18991},53463,0.105,null,null,null,null,null,null,null,{"$f":"FO52","v":11067},44192,8.6999999999999994E-2,null,null,null,null,null,null,null,{"$f":"FY52","v":17842},51964,5.8999999999999997E-2,null,null,null,null,null,null,null,{"$f":"GI52","v":16129},57375,6.4000000000000001E-2]
[null,"Rotation des actifs (épargne perso)",null,null,0.5,"$ max 1er taux","2e taux",{"$f":"E54","v":0.5},"Taux","Solution 164(6)",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS53","v":151234},181481,0.12,null,null,null,null,null,null,null,49279,98560,7.6999999999999999E-2,null,null,null,null,null,null,null,{"$f":"CM53","v":33328},64656,0.13469999999999999,null,null,null,null,null,null,null,{"$f":"CW53","v":47564},101200,0.1275,null,null,null,null,null,null,null,{"$f":"DG53","v":51306},102614,0.14000000000000001,null,null,null,null,null,null,null,{"$f":"DQ53","v":30507},61015,0.14949999999999999,null,null,null,null,null,null,null,{"$f":"EA53","v":54707},109413,7.0000000000000007E-2,null,null,null,null,null,null,null,{"$f":"EK53","v":52886},105775,9.1499999999999998E-2,null,null,null,null,null,null,null,{"$f":"EU53","v":53255},106495,0.19,null,null,null,null,null,null,null,{"$f":"FE53","v":53463},152750,0.125,null,null,null,null,null,null,null,44192,88382,0.14499999999999999,null,null,null,null,null,null,null,{"$f":"FY53","v":51964},103930,8.5999999999999993E-2,null,null,null,null,null,null,null,{"$f":"GI53","v":57375},114750,0.09]
[null,"Limite d'excédent de revenu avant de replacer",null,null,0,"Max CELI 2025",null,"Rotation actifs (épargne corpo)",null,"(minimisation pertes)",{"$f":"1-K54","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS54","v":181481},241974,0.13,null,null,null,null,null,null,null,98560,113158,0.105,null,null,null,null,null,null,null,{"$f":"CM54","v":64656},105000,0.16600000000000001,null,null,null,null,null,null,null,{"$f":"CW54","v":101200},null,0.17399999999999999,null,null,null,null,null,null,null,{"$f":"DG54","v":102614},190060,0.16,null,null,null,null,null,null,null,{"$f":"DQ54","v":61015},95883,0.16669999999999999,null,null,null,null,null,null,null,{"$f":"EA54","v":109413},177881,0.09,null,null,null,null,null,null,null,{"$f":"EK54","v":105775},150000,0.1116,null,null,null,null,null,null,null,{"$f":"EU54","v":106495},129590,0.24,null,null,null,null,null,null,null,{"$f":"FE54","v":152750},null,0.14499999999999999,null,null,null,null,null,null,null,88382,157792,0.158,null,null,null,null,null,null,null,{"$f":"FY54","v":103930},168967,0.122,null,null,null,null,null,null,null,{"$f":"GI54","v":114750},177882,0.109]
[null,"CELI","Cotisation maximale annuelle",null,{"$f":"5500*1.013*1.014*1.022*1.019*1.01*1.024*1.063*1.047*1.027","v":6955.1562318207589},{"$f":"MROUND(E56,500)","v":7000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS55","v":241974},362961,0.14000000000000001,null,null,null,null,null,null,null,113158,137407,0.1229,null,null,null,null,null,null,null,{"$f":"CM55","v":105000},140000,0.1762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG55","v":190060},null,0.19500000000000001,null,null,null,null,null,null,null,{"$f":"DQ55","v":95883},154650,0.17499999999999999,null,null,null,null,null,null,null,{"$f":"EA55","v":177881},null,0.115,null,null,null,null,null,null,null,{"$f":"EK55","v":150000},220000,0.1216,null,null,null,null,null,null,null,{"$f":"EU55","v":129590},null,0.25750000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157792,220910,0.17799999999999999,null,null,null,null,null,null,null,{"$f":"FY55","v":168967},null,0.14050000000000001,null,null,null,null,null,null,null,{"$f":"GI55","v":177882},500000,0.128]
[null,null,"Maximum cumulatif",null,{"$f":"5000*4+5500*2+10000+5500*3+6000*4+6500+7000+7000","v":102000},"https://www.canada.ca/fr/agence-revenu/services/impot/administrateurs-regimes-enregistres/fesp/plafonds-cd-reer-rpdb-celi-mgap.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS56","v":362961},null,0.15,null,null,null,null,null,null,null,137407,186306,0.14699999999999999,null,null,null,null,null,null,null,{"$f":"CM56","v":140000},null,0.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DQ56","v":154650},null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EK56","v":220000},null,0.13159999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220910,282214,0.19800000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI56","v":500000},null,0.15]
[null,"REER","Cotisation maximale annuelle",null,32490,"Ne sert pas pour l'instant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186306,259829,0.16800000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282214,564429,0.20799999999999999]
[null,"FRV","Taux calcul du max",null,0.06,"https://www.rrq.gouv.qc.ca/fr/professionnels/cri_frv/Pages/taux_reference.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259829,null,0.20499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564429,1128858,0.21299999999999999]
[null,"Crédit pension","Fédéral",0,0,"Ne sert pas pour l'instant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1128858,null,0.218]
[null,null,"Québec",0,0,"Ne sert pas pour l'instant"]
[null,null,null,null,null,"Retraite Québec - Montants des prestations et données de base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/particuliers/foire-questions-particuliers/taux-imposition-canadiens-particuliers-annee-courante-annees-passees.html#provincial"]
[]
[null,{"$f":"\"Charges sociales \" & A1","v":"Charges sociales Ontario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & BH2","v":"Charges sociales Fédéral"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & BR2","v":"Charges sociales Alberta"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & CB2","v":"Charges sociales Colombie-Britannique"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & CL2","v":"Charges sociales Île-du-Prince-Édouard"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & CV2","v":"Charges sociales Manitoba"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & DF2","v":"Charges sociales Nouveau-Brunswick"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & DP2","v":"Charges sociales Nouvelle-Écosse"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & DZ2","v":"Charges sociales Nunavut"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & EJ2","v":"Charges sociales Ontario"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & ET2","v":"Charges sociales Québec"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & FD2","v":"Charges sociales Saskatchewan"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & FN2","v":"Charges sociales Terre-Neuve-et-Labrador"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & FX2","v":"Charges sociales Territoires du Nord-Ouest"},null,null,null,null,null,null,null,null,null,{"$f":"\"Charges sociales \" & GH2","v":"Charges sociales Yukon"}]
[null,"AE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE",null,null,null,null,null,null,null,null,null,"AE"]
[null,"Maximum de rémunération assurable","Taux de cotisation de l'employé"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,"Taux de cotisation à l'AE et maximums - Canada.ca",null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé",null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé"]
[null,{"$f":"IF($A$1=$BR$2,BR68,0)+IF($A$1=$CB$2,CB68,0)+IF($A$1=$CL$2,CL68,0)+IF($A$1=$CV$2,CV68,0)+IF($A$1=$DF$2,DF68,0)+IF($A$1=$DP$2,DP68,0)+IF($A$1=$DZ$2,DZ68,0)+IF($A$1=$EJ$2,EJ68,0)+IF($A$1=$ET$2,ET68,0)+IF($A$1=$FD$2,FD68,0)+IF($A$1=$FN$2,FN68,0)+IF($A$1=$FX$2,FX68,0)+IF($A$1=$GH$2,GH68,0)","v":65700},1.6400000000000001E-2,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/entreprises/sujets/retenues-paie/retenues-paie-cotisations/assurance-emploi-ae/taux-cotisation-a-ae-maximums.html#tb2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65700,1.6400000000000001E-2,null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},1.3100000000000001E-2,null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"$BH$68","v":65700},{"$f":"$BI$68","v":1.6400000000000001E-2}]
[]
[null,"RQAP",null,"Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP",null,null,null,null,null,null,null,null,null,"RQAP"]
[null,"Maximum de rémunération assurable","Taux de cotisation de l'employé"]
[null,null,null,null,null,null,null,"https://www.rqap.gouv.qc.ca/fr/actualites/revenu-maximal-assurable-et-taux-de-cotisation-en-2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome",null,null,null,null,null,null,null,"Maximum de rémunération assurable","Taux de cotisation de l'employé","Taux cotisation du travailleur autonome"]
[null,{"$f":"IF($A$1=$BR$2,BR73,0)+IF($A$1=$CB$2,CB73,0)+IF($A$1=$CL$2,CL73,0)+IF($A$1=$CV$2,CV73,0)+IF($A$1=$DF$2,DF73,0)+IF($A$1=$DP$2,DP73,0)+IF($A$1=$DZ$2,DZ73,0)+IF($A$1=$EJ$2,EJ73,0)+IF($A$1=$ET$2,ET73,0)+IF($A$1=$FD$2,FD73,0)+IF($A$1=$FN$2,FN73,0)+IF($A$1=$FX$2,FX73,0)+IF($A$1=$GH$2,GH73,0)","v":0},0,0,null,null,null,"https://www.quebec.ca/nouvelles/actualites/details/regime-quebecois-dassurance-parentale-maintien-des-taux-de-cotisation-pour-2021/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,98000,4.9399999999999999E-3,{"$f":"0.878%","v":8.7799999999999996E-3},null,null,"https://www.rqap.gouv.qc.ca/fr/a-propos-du-regime/information-generale/cotisations-et-revenu-maximal-assurable",null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0},null,null,null,null,null,null,null,{"$f":"$BH$73","v":0},{"$f":"$BI$73","v":0},{"$f":"$BJ$73","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/entreprises/sujets/retenues-paie/retenues-paie-cotisations/regime-pensions-canada-rpc/taux-cotisations-rpc-maximums-exemptions.html"]
[null,"RRQ",null,"Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes (jusqu'au maximum du MGA)","Taux de cotisation (Régime supplémentaire --> Salaire entre MGA  & MSGA)","https://www.rrq.gouv.qc.ca/fr/programmes/regime_rentes/regime_chiffres/Pages/regime_chiffres.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRQ/RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RRQ",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC",null,null,null,null,null,null,null,null,null,"RPC"]
[null,"Maximum de rémunération assurable","Exemption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Validation RPC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BH80-BI80)*BL80","v":4034.1000000000004},{"$f":"BM78*2","v":8068.2000000000007},{"$f":"(BM80-BH80)*BN80","v":396},{"$f":"BO78*2","v":792}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire",null,null,null,"Maximum de rémunération assurable","Exemption","Taux de cotisation de l'employé (régime de base)","Taux de cotisation de l'employé (Régime supplémentaire)","Total des cotisations des 2 régimes","Maximum régime supplémentaire","Taux de cotisation régime supplémeentaire"]
[null,{"$f":"IF($A$1=$BR$2,BR80,0)+IF($A$1=$CB$2,CB80,0)+IF($A$1=$CL$2,CL80,0)+IF($A$1=$CV$2,CV80,0)+IF($A$1=$DF$2,DF80,0)+IF($A$1=$DP$2,DP80,0)+IF($A$1=$DZ$2,DZ80,0)+IF($A$1=$EJ$2,EJ80,0)+IF($A$1=$ET$2,ET80,0)+IF($A$1=$FD$2,FD80,0)+IF($A$1=$FN$2,FN80,0)+IF($A$1=$FX$2,FX80,0)+IF($A$1=$GH$2,GH80,0)","v":71300},3500,4.9500000000000002E-2,0.01,{"$f":"IF($A$1=$BR$2,BV80,0)+IF($A$1=$CB$2,CF80,0)+IF($A$1=$CL$2,CP80,0)+IF($A$1=$CV$2,CZ80,0)+IF($A$1=$DF$2,DJ80,0)+IF($A$1=$DP$2,DT80,0)+IF($A$1=$DZ$2,ED80,0)+IF($A$1=$EJ$2,EN80,0)+IF($A$1=$ET$2,EX80,0)+IF($A$1=$FD$2,FH80,0)+IF($A$1=$FN$2,FR80,0)+IF($A$1=$FX$2,GB80,0)+IF($A$1=$GH$2,GL80,0)","v":5.9500000000000004E-2},{"$f":"IF($A$1=$BR$2,BX80,0)+IF($A$1=$CB$2,CH80,0)+IF($A$1=$CL$2,CR80,0)+IF($A$1=$CV$2,DB80,0)+IF($A$1=$DF$2,DL80,0)+IF($A$1=$DP$2,DV80,0)+IF($A$1=$DZ$2,EF80,0)+IF($A$1=$EJ$2,EP80,0)+IF($A$1=$ET$2,EZ80,0)+IF($A$1=$FD$2,FJ80,0)+IF($A$1=$FN$2,FT80,0)+IF($A$1=$FX$2,GD80,0)+IF($A$1=$GH$2,GN80,0)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71300,3500,4.9500000000000002E-2,0.01,{"$f":"BJ80+BK80","v":5.9500000000000004E-2},81200,0.04,null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,71300,3500,5.3999999999999999E-2,0.01,{"$f":"EV80+EW80","v":6.4000000000000001E-2},81200,0.04,null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04},null,null,null,{"$f":"$BH$80","v":71300},{"$f":"$BI$80","v":3500},{"$f":"$BJ$80","v":4.9500000000000002E-2},{"$f":"$BK$80","v":0.01},{"$f":"$BL$80","v":5.9500000000000004E-2},{"$f":"$BM$80","v":81200},{"$f":"$BN$80","v":0.04}]
[null,null,"Travailleur autonome >",9.9000000000000005E-2,0.02,0.11900000000000001,{"$f":"IF($A$1=$BR$2,BX81,0)+IF($A$1=$CB$2,CH81,0)+IF($A$1=$CL$2,CR81,0)+IF($A$1=$CV$2,DB81,0)+IF($A$1=$DF$2,DL81,0)+IF($A$1=$DP$2,DV81,0)+IF($A$1=$DZ$2,EF81,0)+IF($A$1=$EJ$2,EP81,0)+IF($A$1=$ET$2,EZ81,0)+IF($A$1=$FD$2,FJ81,0)+IF($A$1=$FN$2,FT81,0)+IF($A$1=$FX$2,GD81,0)+IF($A$1=$GH$2,GN81,0)","v":0.08},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travailleur autonome >",{"$f":"BJ80*2","v":9.9000000000000005E-2},{"$f":"BK80*2","v":0.02},{"$f":"BJ81+BK81","v":0.11900000000000001},null,{"$f":"BN80*2","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"EV80*2","v":0.108},{"$f":"EW80*2","v":0.02},{"$f":"EV81+EW81","v":0.128},null,{"$f":"EZ80*2","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08},null,null,null,null,"Travailleur autonome >",{"$f":"$BJ$81","v":9.9000000000000005E-2},{"$f":"$BK$81","v":0.02},{"$f":"$BL$81","v":0.11900000000000001},null,{"$f":"$BN$81","v":0.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/impot/entreprises/sujets/retenues-paie/retenues-paie-cotisations/regime-pensions-canada-rpc/taux-cotisations-rpc-maximums-exemptions.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.revenuquebec.ca/fr/entreprises/retenues-et-cotisations/trousse-employeur/principaux-changements-pour-lannee-2025-trousse-employeur/"]
[null,null,null,"2e volet",null,null,null,"1er volet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.rrq.gouv.qc.ca/fr/programmes/regime_rentes/regime_chiffres/Pages/regime_chiffres.aspx"]
[null,"RRQ/RPC - Prestation retraite",null,"107% du MGA en 2024 et 114 % du MGA à partir de 2025.",null,null,null,"Taux d'intégration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/formulaires-publications/retenues-paie/t4032-tables-retenues-paie.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retraite Québec - La bonification du Régime de rentes du Québec (gouv.qc.ca)"]
[null,"MGA",null,71300,"MSGA (2025 et +)",{"$f":"ROUNDDOWN(D85*1.14,-2)","v":81200},2019,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRQ","Année (fin des cotisations)"]
[null,"MGAM",null,{"$f":"(71300+68500+66600+64900+61600)/5","v":66580},"MSGA (2024)",{"$f":"ROUNDDOWN(D85*1.07,-2)","v":76200},2020,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1971-01-01","50 ans","65 ans",{"$f":"1971+64","v":2035}]
[null,"Rente mensuelle à 65 ans",null,1433,"MMSGA (2025 et +)",{"$f":"ROUNDDOWN(D86*1.14,-2)","v":75900},2021,0.5]
[null,"Taux de réduction",null,5.0000000000000001E-3,"MMSGA (2024)",{"$f":"ROUNDDOWN(D86*1.07,-2)","v":71200},2022,0.75]
[null,null,"Ajustement de la réduction",1E-3,"Facteur annuel",0.33329999999999999,2023,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019 à 2022",null,21.7,{"$f":"1.7+EE86-2022","v":14.700000000000045}]
[null,"Taux de majoration",null,7.0000000000000001E-3,"Nbre années intégration",40,"Facteur annuel",{"$f":"33.33%-(1-H89)","v":0.33329999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 et +",null,{"$f":"EC89/40*DZ99*8.33%/12","v":212.54480916666668},{"$f":"ED89/40*DZ95*8.33%/12","v":169.84974125000053}]
[null,null,null,{"$f":"D87*12","v":17196},null,"Nombre d'années d'intégration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC90*12","v":2550.5377100000001},{"$f":"ED90*12","v":2038.1968950000064}]
[null,null,null,null,null,null,"https://www.canada.ca/fr/services/prestations/pensionspubliques/rpc/montants-paiement.html"]
[null,"PSV - Prestation de base",null,"Janvier à mars 2025",null,null,"Statistiques concernant le programme de la Sécurité de la vieillesse et le Régime de pensions du Canada - Canada.ca",null,null,null,null,null,null,null,null,null,null,"Retraite Québec - Flash retraite - Capsule 7",null,null,null,null,null,null,null,null,"Impôt de récupération de la Sécurité de la vieillesse - Canada.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DZ94*1.14","v":70224},null,2024,"h",0.5,0.5]
[null,"Rente mensuelle",null,727.67,{"$f":"E95 & \" ans et +\"","v":"75 ans et +"},{"$f":"D94*(1+F95)","v":800.43700000000001},"https://www.canada.ca/fr/services/prestations/pensionspubliques/rpc/securite-vieillesse/paiements.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,"MGA",61600,null,null,{"$f":"EC93/40*DY101*33.33%/12","v":2.7288937499999997},{"$f":"ED93/40*DY97*33.33%/12","v":-0.27080624999999997}]
[null,"Taux de majoration",null,6.0000000000000001E-3,75,0.1,"https://www.retraitequebec.gouv.qc.ca/fr/flashretraite/Pages/capsule_retraite_007.aspx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMGA",{"$f":"D86","v":66580},null,null,{"$f":"EC94*12","v":32.746724999999998},{"$f":"ED94*12","v":-3.2496749999999999}]
[null,"Taux de récupération",null,0.15,"Âge","Hausse","https://www.canada.ca/fr/services/prestations/pensionspubliques/rpc/securite-vieillesse/impot-recuperation.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSGA",{"$f":"DZ95*1.14","v":75901.2},null,{"$f":"2043-2025","v":18}]
[null,"Récupération","PSV","Rev. Min","Rev. Max",{"$f":"\"Rev. Max \" & E95 & \"+\"","v":"Rev. Max 75+"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DZ97-DZ95","v":-780},65800,2025,null,18,{"$f":"EE86-EA97","v":10}]
[null,65,{"$f":"D94*12","v":8732.0399999999991},93454,{"$f":"D98+C98/$D$96","v":151667.6},{"$f":"D98+$F$94*12*(1+$D$95*(B98-$B$98)*12)/$D$96","v":157488.96000000002},"Est-ce que la prestation à 75 ans est majorée si on avait reporté le début de la rente ?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,"MGA",58700,null,null,{"$f":"EC97/40*DY101*33.33%/12","v":98.240175000000008},{"$f":"11/40*8020*33.33%/12","v":61.257762499999991}]
[null,66,{"$f":"$C$98*(1+$D$95*(B99-$B$98)*12)","v":9360.7468799999988},{"$f":"D98","v":93454},{"$f":"D99+C99/$D$96","v":155858.9792},{"$f":"D99+$F$94*12*(1+$D$95*(B99-$B$98)*12)/$D$96","v":162099.47712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMGA",56440,null,null,{"$f":"EC98*12","v":1178.8821},{"$f":"ED98*12","v":735.09314999999992}]
[null,67,{"$f":"$C$98*(1+$D$95*(B100-$B$98)*12)","v":9989.4537600000003},{"$f":"D99","v":93454},{"$f":"D100+C100/$D$96","v":160050.35840000003},{"$f":"D100+$F$94*12*(1+$D$95*(B100-$B$98)*12)/$D$96","v":166709.99424000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSGA",{"$f":"DZ99*1.14","v":64341.599999999991},null,null,{"$f":"EC94+EC98","v":100.96906875000001},{"$f":"ED94+ED98","v":60.986956249999992},14499.12]
[null,68,{"$f":"$C$98*(1+$D$95*(B101-$B$98)*12)","v":10618.160639999998},{"$f":"D100","v":93454},164241.73759999999,171320.51136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DZ101-DZ99","v":7860},64300,null,{"$f":"EC101*12","v":3762.1665350000003},{"$f":"EC90+EC100","v":313.51387791666667},{"$f":"ED90+ED100","v":230.83669750000053},{"$f":"ED101*12","v":2770.0403700000061}]
[null,69,{"$f":"$C$98*(1+$D$95*(B102-$B$98)*12)","v":11246.86752},{"$f":"D101","v":93454},168433.11680000002,175931.02848000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DZ98*1.14","v":66918},null,null,null,null,null,{"$f":"SUM(EE100:EE101)","v":17269.160370000005}]
[null,70,{"$f":"$C$98*(1+$D$95*(B103-$B$98)*12)","v":11875.574399999998},{"$f":"D102","v":93454},172624.49599999998,180541.54560000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,8.3299999999999999E-2,0.15,{"$f":"EB103*EC103","v":1.2494999999999999E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"EB103","v":8.3299999999999999E-2},0.3,{"$f":"EB104*EC104","v":2.4989999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"EB104","v":8.3299999999999999E-2},0.5,{"$f":"EB105*EC105","v":4.165E-2}]
[null,"Répartition selon le profil d'investisseur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"EB105","v":8.3299999999999999E-2},0.75,{"$f":"EB106*EC106","v":6.2475000000000003E-2}]
[null,null,"Revenu","Actions","Assurance","Pour graphiques des PPT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EB106","v":8.3299999999999999E-2},{"$f":"SUM(EC103:EC106)","v":1.7},{"$f":"EB107*EC107","v":0.14160999999999999}]
[null,"Prudent",0.75,0.25,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 et +",{"$f":"EB107","v":8.3299999999999999E-2},1]
[null,"Modéré",0.6,0.4,0.15]
[null,"Équilibré",0.45,0.55000000000000004,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Méthode de calcul de la rente de retraite du Régime de rentes du Québec 2020 (gouv.qc.ca)"]
[null,"Croissance",0.3,0.7,0.15]
[null,"Audacieux",0.15,0.85,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRQ","PRESTATION","COTISATION",null,null,2043]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","MMGA ","MGA",null,{"$f":"1983+18","v":2001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1er volet","MSGA","MSGA",null,2023,{"$f":"EC112-EB114","v":20},{"$f":"EE86-EB114","v":12}]
[null,"Taux de rendement par catégorie (inspiré de l'IPF)",null,null,null,"Taux d'emprunt (IPF)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2eme","??","MSGA"]
[null,null,"Brut","Frais gestion et +","Net",4.3999999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IQPF","PRESTATION","COTISATION"]
[null,"Revenus fixes",3.4000000000000002E-2,5.0000000000000001E-3,{"$f":"C117-D117","v":2.9000000000000001E-2},"https://app.institutpf.org/?locale=fr#/guidelines",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","MMGA ","MGA"]
[null,"Actions canadiennes",6.4000000000000001E-2,1.4999999999999999E-2,{"$f":"C118-D118","v":4.9000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1er volet","MMGA","MGA"]
[null,"Actions étrangères",6.5000000000000002E-2,1.4999999999999999E-2,{"$f":"C119-D119","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2eme","MMSGA","MSGA"]
[null,"Actions des pays émergents",8.3000000000000004E-2,1.4999999999999999E-2,{"$f":"C120-D120","v":6.8000000000000005E-2}]
[null,null,"Date de la MAJ de l'IPF :","2024-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2020,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MGA",61600,58700,57400]
[null,"Répartition du rendement selon les catégories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMGA",57780,56440,53900]
[null,null,{"$f":"C135","v":"100% CPG"},{"$f":"B117","v":"Revenus fixes"},{"$f":"B118","v":"Actions canadiennes"},{"$f":"B119","v":"Actions étrangères"},{"$f":"B120","v":"Actions des pays émergents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.taxtips.ca/dtc/eligible-dividends/eligible-dividend-tax-credit-rates.htm",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MSGA",{"$f":"ROUNDDOWN(DY122*1.14,-2)","v":70200},66900,65400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMSGA",65800,64300,61400]
[null,"Revenu d'intérêt",{"$f":"C131-C130","v":2.4E-2},{"$f":"D131-D130","v":2.4E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Régime de pensions du Canada – Paiements mensuels - Canada.ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMSGA-MMGA",{"$f":"DY125-DY123","v":8020},{"$f":"DZ125-DZ123","v":7860},{"$f":"EA125-EA123","v":7500}]
[null,"Dividende déterminé",null,null,1.4999999999999999E-2,0,0]
[null,"Dividende ordinaire (non déter.)",null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentes premier volet"]
[null,"Dividende étranger",null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MIN C et D) * Proportion années / mois * 8,33%"]
[null,"Gain capital",0,5.0000000000000001E-3,{"$f":"E131-E127","v":3.4000000000000002E-2},{"$f":"F131-F129","v":3.5000000000000003E-2},{"$f":"G131-G129","v":5.3000000000000005E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G = Années cotisations"]
[null,"Total",{"$f":"2.4%","v":2.4E-2},{"$f":"E117","v":2.9000000000000001E-2},{"$f":"E118","v":4.9000000000000002E-2},{"$f":"E119","v":0.05},{"$f":"E120","v":6.8000000000000005E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C = RevenuS admissibleS annuelS"]
[null,null,null,{"$f":"D130/D131","v":0.17241379310344826},{"$f":"E130/E131","v":0.69387755102040816},0.70000000000000007,0.77941176470588236,null,null,null,null,null,null,null,null,null,null,"L’indexation du RREGOP en 2025 - AREQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D = MMGA de l'année "]
[]
[null,"Répartition des revenus d'épargne (selon le profil)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentes deuxième volet"]
[null,"Profil","100% CPG","Prudent","Modéré","Équilibré","Croissance","Audacieux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F * Proportion années / mois *33,33%"]
[null,{"$f":"B117","v":"Revenus fixes"},1,0.75,0.6,0.45,{"$f":"F136*(C111/C110)","v":0.3},{"$f":"F136*(C112/C110)","v":0.15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F = MIN(C et E) - D"]
[null,{"$f":"B118","v":"Actions canadiennes"},0,0.2,0.3,0.37,0.42,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C = RevenuS admissibleS annuelS"]
[null,{"$f":"B119","v":"Actions étrangères"},0,0.05,7.0000000000000007E-2,0.13,0.2,0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D = MMGA de l'année "]
[null,{"$f":"B120","v":"Actions des pays émergents"},0,0,0.03,0.05,0.08,0.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E = MMSGA de l'année "]
[null,"Total",{"$f":"SUM(C136:C139)","v":1},1,1,1,0.99999999999999989,0.99999999999999989]
[null,null,"Pas un vrai profil, mais c'est nécessaire pour les gens pleinement investis en CPG"]
[]
[null,"Taux d'inflation (inspiré de l'IQPF)",null,null,null,"Taux assurance"]
[null,"Inflation",null,2.1000000000000001E-2,null,"Participation iA PAR","Taux du fonds Capital valeur","Taux utilisé Genesis"]
[null,"Inflation RRQ & PSV",null,2.1000000000000001E-2]
[null,"Inflation RPA",null,0.01,null,6.3500000000000001E-2,5.5E-2,0.05]
[null,"Inflation Alternatif",null,{"$f":"D144+1%","v":3.1E-2},"(ex. pour plus value d'une entreprise/salaire/MGAP/MGA)"]
[null,"https://www.canada.ca/fr/agence-revenu/services/impot/particuliers/foire-questions-particuliers/rajustement-montants-fonction-indexation-impot-particuliers-prestations.html",null,null,"https://www.rrq.gouv.qc.ca/fr/planification/reflexions/Pages/inflation-et-indexation.aspx"]
[]
[null,"Différents taux en fonction de l'âge"]
[null,null,"FERR (retrait minimum)1","FRV2 : facteur de retrait max QC (Annexe 0.6)","FRVR : facteur de retrait max Fédéral","Espérance de vie - Homme","Espérance de vie - Femme","https://www.canada.ca/fr/agence-revenu/services/impot/entreprises/sujets/remplir-feuillets-sommaires/declaration-renseignements-t4rsp-t4rif/paiements/tableau-facteurs-prescrits.html"]
[null,null,null,null,null,null,null,"https://www.canada.ca/fr/agence-revenu/services/formulaires-publications/publications/ic78-18/fonds-enregistres-revenu-retraite.html#Top"]
[null,"Âge",null,null,null,null,null,"https://www.rrq.gouv.qc.ca/fr/professionnels/cri_frv/Pages/taux_reference.aspx"]
[null,0,null,null,null,79.900000000000006,84]
[null,1,null,null,null,79.3,83.4]
[null,2,null,null,null,78.3,82.4]
[null,3,null,null,null,77.3,81.400000000000006]
[null,4,null,null,null,76.3,80.400000000000006]
[null,5,null,null,null,75.3,79.400000000000006]
[null,6,null,null,null,74.3,78.400000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plafonds des CD, des PD, des REER, des RPDB, des RVDAA, des CELI et le MGAP - Canada.ca"]
[null,7,null,null,null,73.400000000000006,77.400000000000006]
[null,8,null,null,null,72.400000000000006,76.400000000000006]
[null,9,null,null,null,71.400000000000006,75.400000000000006]
[null,10,null,null,null,70.400000000000006,74.400000000000006]
[null,11,null,null,null,69.400000000000006,73.5]
[null,12,null,null,null,68.400000000000006,72.5]
[null,13,null,null,null,67.400000000000006,71.5]
[null,14,null,null,null,66.400000000000006,70.5]
[null,15,null,null,null,65.400000000000006,69.5]
[null,16,null,null,null,64.400000000000006,68.5]
[null,17,null,null,null,63.4,67.5]
[null,18,{"$f":"1/(90-B172)","v":1.3888888888888888E-2},0.06,null,62.5,66.5]
[null,19,{"$f":"1/(90-B173)","v":1.4084507042253521E-2},{"$f":"D172","v":0.06},null,61.5,65.5]
[null,20,{"$f":"1/(90-B174)","v":1.4285714285714285E-2},{"$f":"D173","v":0.06},null,60.5,64.599999999999994]
[null,21,1.4492753623188406E-2,0.06,null,59.6,63.6]
[null,22,1.4705882352941176E-2,0.06,null,58.6,62.6]
[null,23,1.4925373134328358E-2,0.06,null,57.7,61.6]
[null,24,1.5151515151515152E-2,0.06,null,56.7,60.6]
[null,25,1.5384615384615385E-2,0.06,null,55.8,59.7]
[null,26,1.5625E-2,0.06,null,54.8,58.7]
[null,27,1.5873015873015872E-2,0.06,null,53.9,57.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.taxtips.ca/dtc/non-eligible-dividend-tax-credit.htm"]
[null,28,1.6129032258064516E-2,0.06,null,52.9,56.7]
[null,29,1.6393442622950821E-2,0.06,null,52,55.8]
[null,30,1.6666666666666666E-2,0.06,null,51,54.8]
[null,31,1.6949152542372881E-2,0.06,null,50.1,53.8,null,null,null,null,"Québec",null,null,"Fédéral"]
[null,32,1.7241379310344827E-2,0.06,null,49.1,52.8]
[null,33,1.7543859649122806E-2,0.06,null,48.2,51.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retraite Québec - Comprendre l’indexation des rentes du Régime de rentes du Québec"]
[null,34,1.7857142857142856E-2,0.06,null,47.2,50.9]
[null,35,1.8181818181818181E-2,0.06,null,46.3,49.9]
[null,36,1.8518518518518517E-2,0.06,null,45.3,48.9]
[null,37,1.8867924528301886E-2,0.06,null,44.4,48]
[null,38,1.9230769230769232E-2,0.06,null,43.4,47]
[null,39,1.9607843137254902E-2,0.06,null,42.5,46]
[null,40,0.02,0.06,null,41.5,45]
[null,41,2.0408163265306121E-2,0.06,null,40.6,44.1]
[null,42,2.0833333333333332E-2,0.06,null,39.6,43.1]
[null,43,2.1276595744680851E-2,0.06,null,38.700000000000003,42.2]
[null,44,2.1739130434782608E-2,0.06,null,37.700000000000003,41.2]
[null,45,2.2222222222222223E-2,0.06,null,36.799999999999997,40.200000000000003]
[null,46,2.2727272727272728E-2,0.06,null,35.9,39.299999999999997]
[null,47,2.3255813953488372E-2,0.06,null,35,38.4]
[null,48,2.3809523809523808E-2,0.06,null,34,37.4]
[null,49,2.4390243902439025E-2,0.06,null,33.1,36.5]
[null,50,2.5000000000000001E-2,0.06,4.1300000000000003E-2,32.200000000000003,35.5]
[null,51,2.564102564102564E-2,0.06,4.1599999999999998E-2,31.3,34.6]
[null,52,2.6315789473684209E-2,0.06,4.2000000000000003E-2,30.4,33.700000000000003]
[null,53,2.7027027027027029E-2,0.06,4.24E-2,29.5,32.700000000000003]
[null,54,2.7777777777777776E-2,{"$f":"D207","v":0.06},4.2799999999999998E-2,28.6,31.8]
[null,55,2.8571428571428571E-2,1,4.3299999999999998E-2,27.7,30.9]
[null,56,2.9411764705882353E-2,{"$f":"D209","v":1},4.3799999999999999E-2,26.9,30]
[null,57,3.0303030303030304E-2,{"$f":"D210","v":1},4.4299999999999999E-2,26,29.1]
[null,58,3.125E-2,1,4.4900000000000002E-2,25.1,28.2]
[null,59,3.2258064516129031E-2,1,4.5499999999999999E-2,24.3,27.3,null,"Québec","Retraite Québec - Les revenus de votre FRV : une question d'âge (gouv.qc.ca)"]
[null,60,3.3333333333333333E-2,1,4.6199999999999998E-2,23.4,26.4,null,"Fédéral","Déblocage des fonds d’un régime de retraite ou d’un régime d’épargne retraite immobilisé (osfi-bsif.gc.ca)"]
[null,61,3.4482758620689655E-2,1,4.7E-2,22.6,25.5]
[null,62,3.5714285714285712E-2,1,4.7800000000000002E-2,21.8,24.7]
[null,63,3.7037037037037035E-2,1,4.87E-2,20.9,23.8]
[null,64,3.8461538461538464E-2,1,4.9799999999999997E-2,20.100000000000001,22.9]
[null,65,0.04,1,5.0900000000000001E-2,19.3,22.1]
[null,66,4.1666666666666664E-2,1,5.21E-2,18.600000000000001,21.2]
[null,67,4.3478260869565216E-2,1,5.3499999999999999E-2,17.8,20.399999999999999]
[null,68,4.5454545454545456E-2,1,5.5100000000000003E-2,17,19.600000000000001,null,null,null,null,null,null,null,null,null,null,null,null,"Retraite Québec - La rente de conjoint survivant (gouv.qc.ca)"]
[null,69,4.7619047619047616E-2,1,5.6800000000000003E-2,16.3,18.8]
[null,70,0.05,1,5.8799999999999998E-2,15.5,18]
[null,71,5.28E-2,1,6.0999999999999999E-2,14.8,17.2]
[null,72,5.4000000000000006E-2,1,6.3600000000000004E-2,14.1,16.399999999999999]
[null,73,5.5300000000000002E-2,1,6.6600000000000006E-2,13.4,15.7]
[null,74,5.67E-2,1,7.0099999999999996E-2,12.7,14.9]
[null,75,5.8200000000000002E-2,1,7.4200000000000002E-2,12.1,14.2]
[null,76,5.9800000000000006E-2,1,7.8899999999999998E-2,11.4,13.4]
[null,77,6.1699999999999998E-2,1,8.43E-2,10.8,12.7]
[null,78,6.3600000000000004E-2,1,9.0700000000000003E-2,10.199999999999999,12.1]
[null,79,6.5799999999999997E-2,1,9.8199999999999996E-2,9.6,11.4]
[null,80,6.8199999999999997E-2,1,0.1072,9,10.7]
[null,81,7.0800000000000002E-2,1,0.1182,8.5,10.1]
[null,82,7.3800000000000004E-2,1,0.13189999999999999,7.9,9.5]
[null,83,7.7100000000000002E-2,1,0.14960000000000001,7.4,8.9]
[null,84,8.0799999999999997E-2,1,0.17319999999999999,6.9,8.3000000000000007]
[null,85,8.5099999999999995E-2,1,0.20630000000000001,6.5,7.8]
[null,86,8.9900000000000008E-2,1,0.25590000000000002,6,7.2]
[null,87,9.5500000000000002E-2,1,0.33850000000000002,5.6,6.7]
[null,88,0.10210000000000001,1,0.50390000000000001,5.2,6.2]
[null,89,0.1099,1,1,4.8,5.8]
[null,90,0.1192,1,1,4.4000000000000004,5.3]
[null,91,0.13059999999999999,1,1,4.0999999999999996,4.9000000000000004]
[null,92,0.1449,1,1,3.8,4.5999999999999996]
[null,93,0.16339999999999999,1,1,3.5,4.2]
[null,94,0.18789999999999998,1,1,3.3,3.9]
[null,95,0.2,1,1,3,3.6]
[null,96,0.2,1,1,2.8,3.3]
[null,97,0.2,1,1,2.6,3.1]
[null,98,0.2,1,1,2.5,2.9]
[null,99,0.2,1,1,2.2999999999999998,2.7]
[null,100,0.2,1,1,2.2000000000000002,2.5]
[null,101,0.2,1,1,2,2.2999999999999998]
[null,102,0.2,1,1,1.9,2.2000000000000002]
[null,103,0.2,1,1,1.8,2]
[null,104,0.2,1,1,1.7,1.9]
[null,105,0.2,1,1,1.6,1.8,null,null,null,null,null,null,null,null,"Retraite Québec - Modifications aux FRV à compter de 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retraite Québec - Types de revenus possibles"]
[null,106,0.2,1,1,1.6,1.7]
[null,107,0.2,1,1,1.5,1.6]
[null,108,0.2,1,1,1.5,1.6]
[null,109,0.2,1,1,1.4,1.5]
[null,110,0.2,1,1,1.4,1.5]
[null,111,{"$f":"C264","v":0.2},1,1,1.4,1.5,"Données dupliquées après 110 ans"]
[null,112,0.2,1,1,1.4,1.5]
[null,113,0.2,1,1,1.4,1.5,null,"Retraite Québec - Règlement modifiant le Règlement sur les régimes complémentaires de retraite"]
[null,114,0.2,1,1,1.4,1.5]
[null,115,0.2,1,1,1.4,1.5]
[null,116,0.2,1,1,1.4,1.5]
[null,117,0.2,1,1,1.4,1.5]
[null,118,0.2,1,1,1.4,1.5]
[null,119,0.2,1,1,1.4,1.5]
[null,120,0.2,1,1,1.4,1.5]
[null,121,0.2,1,1,1.4,1.5]
[null,122,0.2,1,1,1.4,1.5]
[null,123,0.2,1,1,1.4,1.5]
[null,124,0.2,1,1,1.4,1.5]
[null,125,0.2,1,1,1.4,1.5,null,null,null,null,null,null,"Retraite Québec - Montants des prestations et données de base"]
[null,126,0.2,1,1,1.4,1.5]
[null,127,{"$f":"C280","v":0.2},1,1,1.4,1.5]
[null,128,0.2,1,1,1.4,1.5]
[null,129,0.2,1,1,1.4,1.5]
[null,130,0.2,1,1,1.4,1.5]
[null,null,"1- J'ai décidé de ne pas tenir compte des taux de retrait pour les anciens FERR). De plus, c'est la même table au QC et au fédéral"]
[null,null,null,"Facteur de retrait max (Annexe 0.6)"]
[null,null,null,"2- Âge au 1 janvier de l'année en cours"]
[null,null,null,"Toujours 6.10% pour les moins de 55 ans en 2020 (puisque le taux de référence est de 6% cette année)."]
[]
[]
[null,"Niveau de précision des itérations"]
[null,"Niveau minimal",null,1E-3]
[]
[null,"Maladie grave - Remboursement flexible des primes (T75 et T100)"]
[null,"RPF 15 / Âge max T75",60,"RPF 65 / Âge max T75",49,"RPF 20 / Max T100,10",65]
[null,"Âge max T100",65,"Âge max T100",49,"Âge max T100,20 ans",50]
[null,"Durée","Taux","Âge","Taux","Durée","Taux"]
[null,5,0.15,55,0.15,5,0.15]
[null,6,0.22,56,0.22,6,0.22]
[null,7,0.28999999999999998,57,0.28999999999999998,7,0.28999999999999998]
[null,8,0.36,58,0.36,8,0.36]
[null,9,0.43,59,0.43,9,0.43]
[null,10,0.5,60,0.5,10,0.5]
[null,11,0.6,61,0.6,11,0.55000000000000004]
[null,12,0.7,62,0.7,12,0.6]
[null,13,0.8,63,0.8,13,0.65]
[null,14,0.9,64,0.9,14,0.7]
[null,15,1,65,1,15,0.75]
[null,null,null,null,null,16,0.8]
[null,null,null,null,null,17,0.85]
[null,null,null,null,null,18,0.9]
[null,null,null,null,null,19,0.95]
[null,null,null,null,null,20,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retraite Québec - Régime supplémentaire (gouv.qc.ca)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.finance-investissement.com/zone-experts_/martin-dupras/rrq-principaux-parametres-2023/#:~:text=Les%20prestations%20d%C3%A9j%C3%A0%20payables%20seront,sera%20pas%20utilis%C3%A9%20avant%202024."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendu ici"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ne pas oublier d'ajuster la RRQ du conjoint survivantsi la rente de retraite a été partagée avec un ancien conjoint (comment ça marche ????)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente de retraite du conjoint survivant (par mois pour ces exemples)",{"$f":"ER386","v":1208.26}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"âge de retraite du conjoint survivant au moment de la demande (RRQ) (âge du conjoint au moment du décès du conjoint ??????)",65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus admissibles du conjoint (brut annuel)",85000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus admissibles du défunt (brut annuel)",75000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rente régime de base maximale (à 65 ans)… ajuster par la suite avec les chiffres 2022.",1208.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente régime de base du défunt (à 65 ans)… ajuster par la suite avec les chiffres 2022.",1208.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente régime supplémentaire du défunt (à 65 ans)… ajuster par la suite avec les chiffres 2022.",4.51]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"45-64"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partie uniforme… ajuster par la suite avec les chiffres 2022.",510.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% ente régime de base",0.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente supplémentaire",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente maximale… ajuster par la suite avec les chiffres 2022.",958.4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Régime base du défunt (à 65 ans)… 37.5%",{"$f":"ER387*ER392","v":453.09749999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(leur calcul du 64% ne semble pas correct, l'ajustement ne semble pas correct en fonction de l'ajustment de la réduction)",{"$f":"1-IF(ER382<65,(65-ER382)*($D$88+MIN(ER383,$D$85)/$D$85*$D$89)*12,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ajustement en fonction du  conjoint",{"$f":"ER386*ER397-ER381","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Régime supplémentaire du défunt (à 65 ans)",{"$f":"ER388*ER393","v":2.2549999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Je penses qu'il faut faire le moindre du calcul et du maximum (tableau 7-44)",{"$f":"MIN(ER391+MIN(ER396,ER398)+ER399,ER394)","v":513.07500000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente du conjoint survivant (avant la rente de retraite max 64 ans)",{"$f":"MIN(ER394,ER391+ER387*ER392+ER388*ER393)","v":958.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée (jusquà 65 ans max)",{"$f":"ER400+ER381","v":1721.335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée (65 ans et plus)",{"$f":"ER427","v":1210.5150000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conjoint reçoit une rente de retraite?",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"65+ (sans rente de retraite)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente régime de base",0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente supplémentaire",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente maximale… ajuster par la suite avec les chiffres 2022.",714.78]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"65+ (avec rente de retraite du conjoint)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente du défunt",0.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente régime de base du défunt",0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente de retraite du conjoint",0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% rente supplémentaire",0.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente de base maximale moins la rente du conjoint",{"$f":"ER386*(1+(ER382-65)*IF(ER382<65,($D$88+MIN(ER383,$D$85)/$D$85*$D$89)*12,$D$90*12))-ER381","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% de la rente du défunt",{"$f":"ER417*ER387","v":453.09749999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER387*ER418-ER381*ER419","v":241.65199999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER388*ER420","v":2.2549999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente conjoint survivant (65 ans et +)",{"$f":"MIN(ER410,MIN(ER422,MAX(ER423,ER424))+ER425)","v":2.2549999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée (65 ans et +)",{"$f":"ER381+ER426","v":1210.5150000000001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conclusion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sans rente retraite (entre 45 ans et min 64 ans ou début de la rente retraite RRQ du conjoint)",{"$f":"MIN(ER394,ER391+ER387*ER392+ER388*ER393)","v":958.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente du conjoint survivant sans rente retraite du conjoint (65 ans et +)",{"$f":"MIN(ER410,ER387*ER408+ER388*ER409)","v":714.78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée avec rente de retraite du conjoint (selon l'âge de demande de la rente retraite du conjoint -->  min 60 ans et max 64 ans inclus)",{"$f":"ER391+MIN(ER387*ER392,ER386*ER397-ER381)+ER388*ER393+ER381","v":1721.335}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente combinée avec rente de retraite du conjoint (max 65 ans et l'âge de retraite RRQ du conjoint, et +)",{"$f":"MIN(ER386*ER397-ER381,MAX(ER387*ER417,ER387*ER418-ER381*ER419))+ER388*ER420+ER381","v":1210.5150000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Il faut faire les calculs en date d'aujourd'hui et indexer les résultats ou indexer les montant et faire les calcul selon les valeurs futures… à évaluer"]

{"sheet":"Scénario initial","index":4,"n_rows":745,"n_cols":582,"rows_kept":562,"cut":true,"hidden":true,"merged":[[651,14,652,14],[427,14,428,14],[418,11,419,11],[638,6,639,6],[638,10,639,10],[642,0,643,0],[642,1,643,1],[642,2,643,2],[642,3,643,3],[642,4,643,4],[642,5,643,5],[642,6,643,6],[642,7,643,7],[642,8,643,8],[642,9,643,9],[642,10,643,10],[642,11,643,11],[414,6,415,6],[414,10,415,10],[418,0,419,0],[418,1,419,1],[418,2,419,2],[418,3,419,3],[418,4,419,4],[418,5,419,5],[418,6,419,6],[418,7,419,7],[418,8,419,8],[418,9,419,9],[418,10,419,10],[349,31,350,31],[349,34,350,34],[423,16,424,16],[429,22,430,22],[349,16,350,16],[429,20,430,20],[429,23,430,23],[348,27,350,27],[348,28,350,28],[418,20,419,20],[418,21,419,21],[349,22,350,22],[354,16,355,16],[354,17,355,17],[354,18,355,18],[354,19,355,19],[354,20,355,20],[354,21,355,21],[349,20,350,20],[357,19,358,19],[354,24,355,24],[354,22,355,22],[349,23,350,23],[349,24,350,24],[642,115,643,115],[642,91,643,91],[349,17,350,17],[349,18,350,18],[349,19,350,19],[349,21,350,21],[357,18,358,18],[357,22,358,22],[354,23,355,23],[357,21,358,21],[418,34,419,34],[418,22,419,22],[418,23,419,23],[418,24,419,24],[349,33,350,33],[418,29,419,29],[357,20,358,20],[348,26,350,26],[348,29,350,29],[349,30,350,30],[349,32,350,32],[418,30,419,30],[418,31,419,31],[418,32,419,32],[642,69,643,69],[642,70,643,70],[418,330,419,330],[642,83,643,83],[418,89,419,89],[418,90,419,90],[418,72,419,72],[417,117,419,117],[642,108,643,108],[642,101,643,101],[642,102,643,102],[642,103,643,103],[642,109,643,109],[642,110,643,110],[642,111,643,111],[642,106,643,106],[642,86,643,86],[642,94,643,94],[642,95,643,95],[642,107,643,107],[642,112,643,112],[642,113,643,113],[417,84,417,86],[642,114,643,114],[418,102,419,102],[418,107,419,107],[418,108,419,108],[418,109,419,109],[641,96,643,96],[642,105,643,105],[642,92,643,92],[642,100,643,100],[418,78,419,78],[418,79,419,79],[418,85,419,85],[418,84,419,84],[418,86,419,86],[418,80,419,80],[418,82,419,82],[418,83,419,83],[642,97,643,97],[642,98,643,98],[642,99,643,99],[418,97,419,97],[418,98,419,98],[418,99,419,99],[418,100,419,100],[418,101,419,101],[418,349,419,349],[641,43,641,46],[418,345,419,345],[418,346,419,346],[418,328,419,328],[418,54,419,54],[418,43,419,43],[418,50,419,50],[418,95,419,95],[418,104,419,104],[418,64,419,64],[418,65,419,65],[641,116,643,116],[641,117,643,117],[641,87,641,90],[642,104,643,104],[642,67,643,67],[642,68,643,68],[642,84,643,84],[642,85,643,85],[418,329,419,329],[417,96,419,96],[417,52,419,52],[418,51,419,51],[418,56,419,56],[418,91,419,91],[418,92,419,92],[418,93,419,93],[418,49,419,49],[418,73,419,73],[418,74,419,74],[418,75,419,75],[418,76,419,76],[418,77,419,77],[418,58,419,58],[418,59,419,59],[418,60,419,60],[418,81,419,81],[418,70,419,70],[418,68,419,68],[418,69,419,69],[418,57,419,57],[418,94,419,94],[418,87,419,87],[418,88,419,88],[348,86,350,86],[349,77,350,77],[349,71,350,71],[349,72,350,72],[349,76,350,76],[349,35,350,35],[349,40,350,40],[349,36,350,36],[349,37,350,37],[349,42,350,42],[349,38,350,38],[349,39,350,39],[348,44,350,44],[349,45,350,45],[349,47,350,47],[348,84,350,84],[348,85,350,85],[349,64,350,64],[349,75,350,75],[349,65,350,65],[348,81,350,81],[349,73,350,73],[349,74,350,74],[349,78,350,78],[349,41,350,41],[418,53,419,53],[418,44,419,44],[349,43,350,43],[349,54,350,54],[349,46,350,46],[349,53,350,53],[349,48,350,48],[349,70,350,70],[349,67,350,67],[349,68,350,68],[349,69,350,69],[418,47,419,47],[418,48,419,48],[349,66,350,66],[349,52,350,52],[349,51,350,51],[349,49,350,49],[349,55,350,55],[418,66,419,66],[418,67,419,67],[642,38,643,38],[418,62,419,62],[418,63,419,63],[418,71,419,71],[417,40,417,42],[418,61,419,61],[418,38,419,38],[418,37,419,37],[642,45,643,45],[642,46,643,46],[641,40,641,42],[642,58,643,58],[642,59,643,59],[642,60,643,60],[642,61,643,61],[642,62,643,62],[642,63,643,63],[642,64,643,64],[642,65,643,65],[642,66,643,66],[418,39,419,39],[418,45,419,45],[418,46,419,46],[418,55,419,55],[642,336,643,336],[642,337,643,337],[642,338,643,338],[642,335,643,335],[418,33,419,33],[418,26,419,26],[418,27,419,27],[418,28,419,28],[429,17,430,17],[429,19,430,19],[429,18,430,18],[426,19,427,19],[426,18,427,18],[423,20,424,20],[426,21,427,21],[426,22,427,22],[423,24,424,24],[429,21,430,21],[426,20,427,20],[423,17,424,17],[418,35,419,35],[418,36,419,36],[642,41,643,41],[642,40,643,40],[641,323,643,323],[642,327,643,327],[642,328,643,328],[642,329,643,329],[642,330,643,330],[642,331,643,331],[642,332,643,332],[642,333,643,333],[642,334,643,334],[642,326,643,326],[642,325,643,325],[642,87,643,87],[642,88,643,88],[642,89,643,89],[642,90,643,90],[642,356,643,356],[642,357,643,357],[642,358,643,358],[642,340,643,340],[642,341,643,341],[642,342,643,342],[642,348,643,348],[642,354,643,354],[642,349,643,349],[642,350,643,350],[642,351,643,351],[642,352,643,352],[642,353,643,353],[642,347,643,347],[642,344,643,344],[642,345,643,345],[642,346,643,346],[642,355,643,355],[642,339,643,339],[641,220,643,220],[642,93,643,93],[642,72,643,72],[642,80,643,80],[642,81,643,81],[657,18,657,19],[650,18,651,18],[650,19,651,19],[650,20,651,20],[650,21,651,21],[650,22,651,22],[642,37,643,37],[642,32,643,32],[642,44,643,44],[642,33,643,33],[642,34,643,34],[642,35,643,35],[642,36,643,36],[641,52,643,52],[641,84,641,86],[642,71,643,71],[642,73,643,73],[642,74,643,74],[642,75,643,75],[642,76,643,76],[653,17,654,17],[653,18,654,18],[653,19,654,19],[653,20,654,20],[653,21,654,21],[653,22,654,22],[653,23,654,23],[653,24,654,24],[642,31,643,31],[642,18,643,18],[642,19,643,19],[642,26,643,26],[642,27,643,27],[642,28,643,28],[642,29,643,29],[642,30,643,30],[647,16,648,16],[647,17,648,17],[647,24,648,24],[642,42,643,42],[647,20,648,20],[642,24,643,24],[642,43,643,43],[642,39,643,39],[348,87,350,87],[433,18,433,19],[642,82,643,82],[642,77,643,77],[642,78,643,78],[642,79,643,79],[642,47,643,47],[642,48,643,48],[642,49,643,49],[642,50,643,50],[642,51,643,51],[642,53,643,53],[642,54,643,54],[642,55,643,55],[642,56,643,56],[642,57,643,57],[348,89,350,89],[348,88,350,88],[348,92,350,92],[348,97,349,97],[348,100,349,100],[348,101,349,101],[348,102,349,102],[348,103,349,103],[348,99,349,99],[416,581,419,581],[416,567,419,567],[416,568,419,568],[416,569,419,569],[416,570,419,570],[416,571,419,571],[416,572,419,572],[416,573,419,573],[349,50,350,50],[348,82,350,82],[348,83,350,83],[349,63,350,63],[349,59,350,59],[349,61,350,61],[349,62,350,62],[349,56,350,56],[349,57,350,57],[349,58,350,58],[349,79,350,79],[348,93,349,93],[348,94,349,94],[348,95,349,95],[348,96,349,96],[348,98,349,98],[416,578,419,578],[416,579,419,579],[416,580,419,580],[348,104,349,104],[348,107,350,107],[417,323,419,323],[418,327,419,327],[418,325,419,325],[418,326,419,326],[418,106,419,106],[418,112,419,112],[418,113,419,113],[418,114,419,114],[418,115,419,115],[418,110,419,110],[418,105,419,105],[417,116,419,116],[418,111,419,111],[418,357,419,357],[418,358,419,358],[418,331,419,331],[418,332,419,332],[418,333,419,333],[418,335,419,335],[348,105,349,105],[348,108,350,108],[416,575,419,575],[416,576,419,576],[416,577,419,577],[418,103,419,103],[418,337,419,337],[418,339,419,339],[418,341,419,341],[418,340,419,340],[418,338,419,338],[418,336,419,336],[418,334,419,334],[418,350,419,350],[418,342,419,342],[418,351,419,351],[418,352,419,352],[418,353,419,353],[418,348,419,348],[418,354,419,354],[418,355,419,355],[418,356,419,356],[418,347,419,347],[418,344,419,344]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Section MGPP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Document marketing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"S357","v":0},null,{"$f":"Q317*(1+$S$316*(1-$T$316))","v":0},null,null,null,null,null,null,null,null,100000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Q317","v":0},null,{"$f":"(S317+Q318)*(1+$S$316*(1-$T$316))","v":0},null,null,null,null,null,null,null,null,{"$f":"AG334","v":"Intérêt"},{"$f":"AH334","v":"Actions CDN"},{"$f":"AI334","v":"Actions étrangères"},null,null,{"$f":"AB318","v":"Intérêt"},{"$f":"AC318","v":"Actions CDN"},{"$f":"AD318","v":"Actions étrangères"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,null,null,null,null,null,null,null,{"$f":"$AB$317*AG337","v":2400},null,null,null,"Revenu net",{"$f":"AG319-AG320","v":1195.9199999999998},{"$f":"AH319-AH320","v":3846.7350000000001},{"$f":"AI319-AI320","v":3744.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"$AB$317*AH338","v":1500},null,null,"IMRTD dét.",{"$f":"AB322*$Y$354","v":0},{"$f":"AC322*$Y$354","v":574.94999999999993},{"$f":"AD322*$Y$354","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"$AB$317*AI340","v":1500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"$AB$317*AH341","v":3900},{"$f":"$AB$317*AI341","v":4000},null,"Versement à l'actionnaire",{"$f":"AG321+AG322+AG323","v":1931.9999999999998},{"$f":"AH321+AH322+AH323","v":5019.75},{"$f":"AI321+AI322+AI323","v":4639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AC325*0.5","v":1950},{"$f":"AD325*0.5","v":2000},null,"CDC",{"$f":"AB325*0.5","v":0},{"$f":"AC325*0.5","v":1950},{"$f":"AD325*0.5","v":2000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,0,null,0,null,null,null,null,null,null,null,null,null,{"$f":"AC322*Y354","v":574.94999999999993},null,null,"div. Ord.",{"$f":"AG325-AG326-AG327","v":1931.9999999999998},{"$f":"AH325-AH326-AH327","v":1569.75},{"$f":"AI325-AI326-AI327","v":2639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Validation des taux",{"$f":"$AB$317*AG346","v":1932},{"$f":"$AB$317*AH346","v":5019.7500000000009},{"$f":"$AB$317*AI346","v":4639}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"-AS366","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portion Corpo",null,null,null,null,"Portion Perso",null,null,null,"Portion Perso"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intérêt","Actions CDN","Actions étrangères",null,null,"Rendement brut inc",{"$f":"MIN(AA346,AB346)","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},null,{"$f":"MIN(AA346,AB346)","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"MIN(AA346,AB346)","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2},{"$f":"AB346","v":4.9937036834279282E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"rendement brut inc",{"$f":"'Données Générales'!$C$117","v":3.4000000000000002E-2},{"$f":"'Données Générales'!$C$118","v":6.4000000000000001E-2},{"$f":"'Données Générales'!$C$119","v":6.5000000000000002E-2},null,null,"Frais  de gestion",0,0,0,0,"Frais à 0% car on veut le rendement que le client doit faire (les frais sont déjà enlevé à ce niveau)",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende déterminé",null,{"$f":"'Données Générales'!$E$127","v":1.4999999999999999E-2},{"$f":"'Données Générales'!$F$127","v":0},null,null,"Dividende déterminé",null,{"$f":"AN336*$AB$343","v":1.4981111050283784E-2},null,null,null,null,{"$f":"AS336*$AB$343","v":1.4981111050283784E-2},null,null,null,{"$f":"AW336*$AB$343","v":1.4981111050283784E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende ordinaire",null,{"$f":"'Données Générales'!$E$128","v":0},{"$f":"'Données Générales'!$F$128","v":0},null,null,"Dividende ordinaire",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende","Majoration","Imposition","Crédit","$ net à l'actionnaire"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain en capital",null,{"$f":"AH335-AH336-AH337-AH338-AH339-AH340","v":3.9E-2},{"$f":"AI335-AI336-AI337-AI338-AI339-AI340","v":0.04},null,null,"Gain en capital",{"$f":"AM336*$AA$344","v":0},{"$f":"IF(AN334=0,0,AN334-AN335-AN338-AN339-AN340)","v":3.4955925783995499E-2},{"$f":"IF(AO334=0,0,AO334-AO335-AO338-AO339-AO340)","v":3.4955925783995499E-2},3.4955925783995499E-2,null,{"$f":"AR336*$AA$344","v":0},{"$f":"IF(AS334=0,0,AS334-AS335-AS338-AS339-AS340)","v":3.4955925783995499E-2},{"$f":"IF(AT334=0,0,AT334-AT335-AT338-AT339-AT340)","v":3.4955925783995499E-2},{"$f":"IF(AU334=0,0,AU334-AU335-AU338-AU339-AU340)","v":3.4955925783995499E-2},{"$f":"AV336*$AA$344","v":0},{"$f":"IF(AW334=0,0,AW334-AW335-AW338-AW339-AW340)","v":3.4955925783995499E-2},{"$f":"IF(AX334=0,0,AX334-AX335-AX338-AX339-AX340)","v":3.4955925783995499E-2},{"$f":"IF(AY334=0,0,AY334-AY335-AY338-AY339-AY340)","v":3.4955925783995499E-2},10643,null,null,null,{"$f":"BD340","v":12260.351748000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reste à intégrer RPD (actionnaire ou société par action)",null,null,null,null,null,null,null,null,null,null,"Rendement net inc",{"$f":"AG337+AG338+AG339+AG340+AG341-(AG337+AG339+AG340+AG341*'Données Générales'!$I$53)*$W$354-AG338*$Y$354","v":1.19592E-2},{"$f":"AH337+AH338+AH339+AH340+AH341-(AH337+AH339+AH340+AH341*'Données Générales'!$I$53)*$W$354-AH338*$Y$354","v":3.8467350000000004E-2},{"$f":"AI337+AI338+AI339+AI340+AI341-(AI337+AI339+AI340+AI341*'Données Générales'!$I$53)*$W$354-AI338*$Y$354","v":3.7440500000000002E-2},null,null,"Rendement net inc",{"$f":"AM337+AM338+AM339+AM340+AM341-(AM337+AM339+AM340+AM341*'Données Générales'!$I$53)*$W$354-AM338*$Y$354","v":2.4883625454521364E-2},{"$f":"AN337+AN338+AN339+AN340+AN341-(AN337+AN339+AN340+AN341*'Données Générales'!$I$53)*$W$354-AN338*$Y$354","v":3.5426082985790239E-2},{"$f":"AO337+AO338+AO339+AO340+AO341-(AO337+AO339+AO340+AO341*'Données Générales'!$I$53)*$W$354-AO338*$Y$354","v":3.3652319437436636E-2},{"$f":"AP337+AP338+AP339+AP340+AP341-(AP337+AP339+AP340+AP341*'Données Générales'!$I$53)*$W$354-AP338*$Y$354","v":3.3652319437436636E-2},null,{"$f":"AR337+AR338+AR339+AR340+AR341-((AR337+AR340+AR341*'Données Générales'!$E$53)*$U$353+AR338*$V$352+AR339*$V$353)","v":4.9937036834279282E-2},{"$f":"AS337+AS338+AS339+AS340+AS341-((AS337+AS340+AS341*'Données Générales'!$E$53)*$U$353+AS338*$V$352+AS339*$V$353)","v":4.9937036834279282E-2},{"$f":"AT337+AT338+AT339+AT340+AT341-((AT337+AT340+AT341*'Données Générales'!$E$53)*$U$353+AT338*$V$352+AT339*$V$353)","v":4.9937036834279282E-2},{"$f":"AU337+AU338+AU339+AU340+AU341-((AU337+AU340+AU341*'Données Générales'!$E$53)*$U$353+AU338*$V$352+AU339*$V$353)","v":4.9937036834279282E-2},{"$f":"AV337+AV338+AV339+AV340+AV341-((AV337+AV340+AV341*'Données Générales'!$E$53)*$U$353+AV338*$V$352+AV339*$V$353)","v":4.9937036834279282E-2},{"$f":"AW337+AW338+AW339+AW340+AW341-((AW337+AW340+AW341*'Données Générales'!$E$53)*$U$353+AW338*$V$352+AW339*$V$353)","v":4.9937036834279282E-2},{"$f":"AX337+AX338+AX339+AX340+AX341-((AX337+AX340+AX341*'Données Générales'!$E$53)*$U$353+AX338*$V$352+AX339*$V$353)","v":4.9937036834279282E-2},{"$f":"AY337+AY338+AY339+AY340+AY341-((AY337+AY340+AY341*'Données Générales'!$E$53)*$U$353+AY338*$V$352+AY339*$V$353)","v":4.9937036834279282E-2},{"$f":"DividendeOrdinaireSociété(BD341,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant RFP","Rev. imposable + AMG + RFP + RPD","AMG + RPD","AMG + RFP + RPD","Taux Inc.","Dividende versé","Avantage imposable","Ligne fin",null,null,{"$f":"AA343+AA344","v":1},{"$f":"AB343+AB344","v":1},null,null,null,"IMRTD ordinaire",{"$f":"(AG337+AG339+AG341*'Données Générales'!$I$53)*$X$354+AG340*$X$352","v":7.3607999999999998E-3},{"$f":"(AH337+AH339+AH341*'Données Générales'!$I$53)*$X$354+AH340*$X$352","v":5.9806499999999997E-3},{"$f":"(AI339+AI341*'Données Générales'!$I$53)*$X$354+AI340*$X$352","v":8.9494999999999991E-3},null,null,"IMRTD ordinaire",{"$f":"(AM337+AM339+AM341*'Données Générales'!$I$53)*$X$354+AM340*$X$352","v":1.5315689197073455E-2},{"$f":"(AN337+AN339+AN341*'Données Générales'!$I$53)*$X$354+AN340*$X$352","v":5.3604912189757093E-3},{"$f":"(AO339+AO341*'Données Générales'!$I$53)*$X$354+AO340*$X$352","v":8.1724457631139752E-3},{"$f":"(AP339+AP341*'Données Générales'!$I$53)*$X$354+AP340*$X$352","v":8.1724457631139752E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$357=1,FIXED(AB347,0,FALSE)&\" $\",\"$\" & FIXED(AB347,0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(U352+R357+S357+T357,0,FALSE) & \" $\",\"$\" & FIXED(U352+R357+S357+T357,0,FALSE))","v":"250 000 $"},{"$f":"IF($Y$357=1,FIXED(R357+T357,0,FALSE) & \" $\",\"$\" & FIXED(R357+T357,0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(R357+S357+T357,0,FALSE) & \" $\",\"$\" & FIXED(R357+S357+T357,0,FALSE))","v":"0 $"},{"$f":"FIXED(ROUND(W354*100,2),2,TRUE) & \"%\"","v":"50.17%"},{"$f":"IF($Y$357=1,FIXED(S357/(1-V353),0,FALSE) & \" $\",\"$\" & FIXED(S357/(1-V353),0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(S357,0,FALSE) & \" $\",\"$\" & FIXED(S357,0,FALSE))","v":"0 $"},{"$f":"IF(X357=1,366,351+(66-AC352))","v":366},null,"Taux maximum revenu fixe",{"$f":"IF(T353=\"100% CPG\",1000000%,AA340)","v":10000},4.9937036834279282E-2,{"$f":"IF(T369=100%,AB346,T369*MIN(AA346,AB346)+AB346*(T370+T371+T372))","v":4.9937036834279282E-2},"Rendement brut",null,"Rendement net à l'actionnaire",{"$f":"(AG342-AG343+AG344-AG344/$Y$354+AG345)*(1-$V$353)+(AG344/$Y$354)*(1-$V$352)+AG343","v":1.932E-2},{"$f":"(AH342-AH343+AH344-AH344/$Y$354+AH345)*(1-$V$353)+(AH344/$Y$354)*(1-$V$352)+AH343","v":5.0197500000000006E-2},{"$f":"(AI342-AI343+AI344-AI344/$Y$354+AI345)*(1-$V$353)+(AI344/$Y$354)*(1-$V$352)+AI343","v":4.6390000000000001E-2},null,null,"Rendement net à l'actionnaire",{"$f":"(AM342-AM343+AM344-AM344/$Y$354+AM345)*(1-$V$353)+(AM344/$Y$354)*(1-$V$352)+AM343","v":4.019931465159482E-2},{"$f":"(AN342-AN343+AN344-AN344/$Y$354+AN345)*(1-$V$353)+(AN344/$Y$354)*(1-$V$352)+AN343","v":4.6528834070339725E-2},{"$f":"(AO342-AO343+AO344-AO344/$Y$354+AO345)*(1-$V$353)+(AO344/$Y$354)*(1-$V$352)+AO343","v":4.1824765200550611E-2},{"$f":"(AP342-AP343+AP344-AP344/$Y$354+AP345)*(1-$V$353)+(AP344/$Y$354)*(1-$V$352)+AP343","v":4.1824765200550611E-2},{"$f":"(AM346*$T$369)+(AN346*$T$370)+(AO346*$T$371)+(AP346*$T$372)","v":4.019931465159482E-2},null,null,"Rendement net pondéré Corpo & Perso",{"$f":"AQ347+AU344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$357=1,TEXT(S353,\"j mmmm aaaa\"),S353)","v":"0 janvier 1900"},{"$f":"IF($Y$357=1,FIXED(Q357,0,FALSE) & \" $\",\"$\" & FIXED(Q357,0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(R357,0,FALSE) & \" $\",\"$\" & FIXED(R357,0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(S357,0,FALSE) & \" $\",\"$\" & FIXED(S357,0,FALSE))","v":"0 $"},{"$f":"IF($Y$357=1,FIXED(T357,0,FALSE) & \" $\",\"$\" & FIXED(T357,0,FALSE))","v":"0 $"},{"$f":"FIXED(ROUND(Y354*100,2),2,TRUE) & \"%\"","v":"38.33%"},{"$f":"IF($Y$357=1,FIXED(U352,0,FALSE) & \" $\",\"$\" & FIXED(U352,0,FALSE))","v":"250 000 $"},{"$f":"FIXED(ROUND(U353*100,2),2,TRUE) & \"%\"","v":"0.00%"},{"$f":"FIXED(ROUND(V352*100,2),2,TRUE) & \"%\"","v":"0.00%"},{"$f":"FIXED(ROUND(V353*100,2),2,TRUE) & \"%\"","v":"0.00%"},null,"Tableau MGPP 1",null,1,{"$f":"AC348+1","v":2},{"$f":"AD348+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$357=1,\"(investissement annuel de \" & FIXED(AI352,0) & \" $ à \" & FIXED($AB$346*100,2) & \"%)\",\"(annual investment of $\" & FIXED(AI352,0,FALSE) & \" at \" &FIXED($AB$346*100,2) & \"%)\")","v":"(investissement annuel de 0 $ à 4.99%)"},null,null,null,null,null,null,null,{"$f":"IF($Y$357=1,\"(investissement annuel de \" & FIXED(AE352,0) & \" $ à \" & FIXED($AB$346*100,2) & \"%)\",\"(annual investment of $\" & FIXED(AE352,0,FALSE) & \" at \" &FIXED($AB$346*100,2) & \"%)\")","v":"(investissement annuel de 0 $ à 4.99%)"},null,null,null,null,null,{"$f":"IF($Y$357=1,\"(prime annuelle de \" & FIXED(R357+S357+T357,0) & \" $)\",\"(annual premium of $\" & FIXED(R357+S357+T357,0,FALSE) & \")\")","v":"(prime annuelle de 0 $)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assurance MGPP (1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$357=1,\"Temps\",\"Time\")","v":"Temps"},{"$f":"IF($Y$357=1,\"Année\",\"Year\")","v":"Année"},{"$f":"IF($Y$357=1,\"Âge (fin d'année)\",\"Age (end of the year)\")","v":"Âge (fin d'année)"},{"$f":"IF($Y$357=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Primes cumulées"},{"$f":"IF($Y$357=1,\"Placement personnel\",\"Personal investment\")","v":"Placement personnel"},null,null,null,{"$f":"IF($Y$357=1,\"Placement dans la société\",\"Corporative investment\")","v":"Placement dans la société"},null,null,null,{"$f":"IF($Y$357=1,\"Versement à l'actionnaire\",\"Payment to the shareholder\")","v":"Versement à l'actionnaire"},null,null,null,null,{"$f":"IF($Y$357=1,\"Total global\",\"Global total\")","v":"Total global"},{"$f":"IF($Y$357=1,\"RFP\",\"FRP\")","v":"RFP"},null,"Placement personnel",null,null,null,null,null,null,null,null,"NB. Brut ici",null,null,null,null,"TRI","Placement dans la société",null,null,null,null,null,null,null,null,"NB. Brut ici",null,null,null,null,null,null,null,null,null,null,"Nbre d'affichage","Temps",{"$f":"IF($Y$357=1,\"Temps | Âge\",\"Time | Age\")","v":"Temps | Âge"},{"$f":"IF($Y$357=1,\"Placement alternatif personnel\",\"Personal alternative investment\")","v":"Placement alternatif personnel"},{"$f":"IF($Y$357=1,\"Placement alternatif société\",\"Corporative alternative investment\")","v":"Placement alternatif société"},{"$f":"IF($Y$357=1,\"Valeur nette en main de l'actionnaire\",\"Net worth in hand\")","v":"Valeur nette en main de l'actionnaire"},{"$f":"IF($Y$357=1,\"Remboursement flexible des primes (RFP)\",\"Flexible return of premiums (FRP)\")","v":"Remboursement flexible des primes (RFP)"},{"$f":"IF($Y$357=1,\"Montant prestation MG\",\"CI benefit amount\")","v":"Montant prestation MG"},{"$f":"IF($Y$357=1,\"Rendement prestation MG\",\"CI benefit yield\")","v":"Rendement prestation MG"},null,null,{"$f":"IF($Y$357=1,\"Temps | Âge\",\"Time | Age\")","v":"Temps | Âge"},{"$f":"AI350","v":"Solde début d'année"},{"$f":"AJ350","v":"Rendement"},{"$f":"AK350","v":"Impôt"},{"$f":"AL350","v":"Solde fin d'année"},{"$f":"AN350","v":"IMRTD cumulé"},{"$f":"AO350","v":"Dividende (inclus RTD)"},{"$f":"AP350","v":"Impôt dividende"},{"$f":"AQ350","v":"Dividende net à l'actionnaire"},{"$f":"AE350","v":"Solde début d'année"},{"$f":"AF350","v":"Rendement"},{"$f":"AG350","v":"Impôt"},{"$f":"AH350","v":"Solde fin d'année"},{"$f":"AR350","v":"Valeur nette globale à l'actionnaire"},null,{"$f":"IF($Y$357=1,\"Remboursement flexible des primes à l'actionnaire (RFP)\",\"Flexible return of premiums (FRP)\")","v":"Remboursement flexible des primes à l'actionnaire (RFP)"},{"$f":"IF($Y$357=1,\"Remboursement des primes au décès à la société (RPD)\",\"Return of premiums on death (RPD)\")","v":"Remboursement des primes au décès à la société (RPD)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conseiller",{"$f":"TEXT('Input MGPP'!E5,\" \")","v":" "},{"$f":"IF(OR(R353=\"Homme\",R353=\"Male\"),1,2)","v":1},{"$f":"'Input MGPP'!E15","v":0},{"$f":"S352","v":0},{"$f":"'Input MGPP'!E17","v":250000},{"$f":"IFERROR(((VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$29),'Données Générales'!$B$6:$H$23,7)+(U352+(R357+S357+T357)*(1+'Données Générales'!$E$29)-VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$29),'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$29),'Données Générales'!$B$6:$H$23,5)-(R357+S357+T357)*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29)-(VLOOKUP(U352,'Données Générales'!$B$6:$H$23,7)+(U352-VLOOKUP(U352,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352,'Données Générales'!$B$6:$H$23,5)))/(R357+S357+T357),0)","v":0},"(Div. Déterminé)",{"$f":"'Données Générales'!$D$42","v":0.18770000000000001},"(Revenu étranger)",1,1,{"$f":"YEAR($E$2)+1","v":1901},{"$f":"S352+1","v":1},{"$f":"IF($AA352=\"\",\"\",MIN($S$354,AA352)*($R$357+$S$357+$T$357))","v":0},{"$f":"IF($AA352=\"\",\"\",IF(AND($W$357=1,$AA352>=1),$S$357+IF($U$360=1,$T$357,0),0)+IF(AND($W$357=2,$AA352>=1),($S$357+IF($U$360=1,$T$357,0))*$U$353,0)+IF(AND($W$357=3,$AA352>=1),0,0)+IF(AA352>1,AH351,0))","v":0},{"$f":"IF($AA352=\"\",\"\",AZ352+BA352+BB352+BC352+BD352)","v":0},{"$f":"IF($AA352=\"\",\"\",BH352)","v":0},{"$f":"IF($AA352=\"\",\"\",AE352+AF352-AG352)","v":0},{"$f":"IF($AA352=\"\",\"\",IF(AND($W$357=1,$AA352>=1),$R$357+IF($U$360=2,$T$357,0),0)+IF(AND($W$357=2,$AA352>=1),$R$357+$S$357+$T$357,0)+IF(AND($W$357=3,$AA352>=1),$R$357+$S$357/(1-$V$353)+IF($U$360=2,$T$357,$T$357/(1-$V$353)),0)+IF(AA352>1,AL351,0))","v":0},{"$f":"IF($AA352=\"\",\"\",BO352+BP352+BQ352+BR352+BS352)","v":0},{"$f":"IF($AA352=\"\",\"\",CB352)","v":0},{"$f":"IF($AA352=\"\",\"\",AI352+AJ352-AK352)","v":0},{"$f":"IF($AA352=\"\",\"\",IF(AA352>1,AM351,0)+BV352)","v":0},{"$f":"IF($AA352=\"\",\"\",BX352+BZ352)","v":0},{"$f":"IF($AA352=\"\",\"\",AL352+AN352)","v":0},{"$f":"IF($AA352=\"\",\"\",BX352/$Y$354*$V$352+(AL352-AM352-BX352/$Y$354+BX352+BZ352)*$V$353)","v":0},{"$f":"IF($AA352=\"\",\"\",AO352-AP352)","v":0},{"$f":"IF($AA352=\"\",\"\",AH352+AQ352)","v":0},{"$f":"IF(AA352=\"\",\"\",IF(AND($X$357=1,AA352>=5),AD352*VLOOKUP(AA352,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC352>=55),AD352*VLOOKUP(AC352,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA352>=5),AD352*VLOOKUP(AA352,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA352=\"\",\"\",DividendeOrdinaireSociété(AS352,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},{"$f":"IF($AA352=\"\",\"\",AE352)","v":0},{"$f":"IF($AA352=\"\",\"\",$AU352*$T$369)","v":0},{"$f":"IF($AA352=\"\",\"\",$AU352*$T$370)","v":0},{"$f":"IF($AA352=\"\",\"\",$AU352*$T$371)","v":0},{"$f":"IF($AA352=\"\",\"\",$AU352*$T$372)","v":0},{"$f":"IF($AA352=\"\",\"\",AV352*$AA$343*(MAX(0,MIN($AB$346,$AA$346))))","v":0},{"$f":"IF($AA352=\"\",\"\",AW352*$AB$343*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",0)","v":0},{"$f":"IF($AA352=\"\",\"\",(AX352+AY352)*$AB$343*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",AV352*$AA$344*(MAX(0,MIN($AB$346,$AA$346)))+(AW352+AX352+AY352)*$AB$344*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",IF($AA352=1,BD352*'Données Générales'!$E$54,IF($AA353=\"\",BF351+BD352,(BE351+BD352)*'Données Générales'!$E$54)))","v":0},{"$f":"IF($AA352=\"\",\"\",BD352-BE352)","v":0},{"$f":"IF($AA352=\"\",\"\",AZ352+BA352*(1+'Données Générales'!$E$29)+BB352*('Données Générales'!$E$30)+BC352*(1+'Données Générales'!$E$31)+MIN(BE352,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE352-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA352=\"\",\"\",(AZ352+BC352+BE352*'Données Générales'!$E$54)*$U$353+BA352*$V$352+BB352*$V$353)","v":0},{"$f":"IF(AND($AA352=\"\",$AA351=\"\"),\"\",IF(AND($AA352=\"\",$AA351>1),-AS351,$S$357))","v":0},{"$f":"IF($AA352=\"\",\"\",AI352)","v":0},{"$f":"IF($AA352=\"\",\"\",$BJ352*$T$369)","v":0},{"$f":"IF($AA352=\"\",\"\",$BJ352*$T$370)","v":0},{"$f":"IF($AA352=\"\",\"\",$BJ352*$T$371)","v":0},{"$f":"IF($AA352=\"\",\"\",$BJ352*$T$372)","v":0},{"$f":"IF($AA352=\"\",\"\",BK352*$AA$343*(MAX(0,MIN($AB$346,$AA$346))))","v":0},{"$f":"IF($AA352=\"\",\"\",BL352*$AB$343*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",0)","v":0},{"$f":"IF($AA352=\"\",\"\",(BM352+BN352)*$AB$343*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",BK352*$AA$344*(MAX(0,MIN($AB$346,$AA$346)))+(BL352+BM352+BN352)*$AB$344*$AB$346)","v":0},{"$f":"IF($AA352=\"\",\"\",IF($AA352=1,BS352*'Données Générales'!$H$54,IF($AA353=\"\",BU351+BS352,(BT351+BS352)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA352=\"\",\"\",BS352-BT352)","v":0},{"$f":"IF($AA352=\"\",\"\",BT352*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA352=\"\",\"\",BP352*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA352=\"\",\"\",BW352)","v":0},{"$f":"IF($AA352=\"\",\"\",BO352*'Données Générales'!$D$39+BQ352*'Données Générales'!$D$41+BR352*'Données Générales'!$D$42+BT352*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA352=\"\",\"\",BY352)","v":0},{"$f":"IF($AA352=\"\",\"\",BO352+BP352+BQ352+BR352+BT352*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA352=\"\",\"\",BO352*'Données Générales'!$E$39+BP352*'Données Générales'!$E$40+BQ352*'Données Générales'!$E$41+BR352*'Données Générales'!$E$42+BT352*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,1,{"$f":"AA352","v":1},{"$f":"IF(CE352=\"\",\"\",IF(CE352<10,\" \",\"\") & CE352 & IF(CE352<10,\" \",\"\") & \"  |  \" & VLOOKUP(CE352,$AA$352:$AS$397,3,FALSE))","v":" 1   |  1"},{"$f":"IF(CE352=\"\",\"\",VLOOKUP(CE352,$AA$352:$AS$397,$AH$348+2,FALSE))","v":0},{"$f":"IF(CE352=\"\",\"\",VLOOKUP(CE352,$AA$352:$AS$397,$AL$348+2,FALSE))","v":0},{"$f":"IF(CE352=\"\",\"\",VLOOKUP(CE352,$AA$352:$AS$397,$AR$348+2,FALSE))","v":0},{"$f":"IF(CE352=\"\",\"\",VLOOKUP(CE352,$AA$352:$AS$397,$AS$348+2,FALSE))","v":0},{"$f":"IF(CE352=\"\",\"\",MAX($Q$357,VLOOKUP(CE352,$AA$352:$AS$397,$AD$348+2,FALSE)))","v":0},{"$f":"IF(CE352=\"\",\"\",RATE(CE352,-($R$357+$S$357+$T$357),0,CK352,1))","v":{"$error":"#NUM!"}},null,null,{"$f":"IF($AA352=\"\",\"\",IF(AA352<10,\" \",\"\") & AA352 & IF(AA352<10,\" \",\"\") & \"  |  \" & AC352)","v":" 1   |  1"},{"$f":"IF($AA352=\"\",\"\",AI352)","v":0},0,0,0,{"$f":"IF($AA352=\"\",\"\",AN352)","v":0},{"$f":"IF($AA352=\"\",\"\",AO352)","v":0},{"$f":"IF($AA352=\"\",\"\",AP352)","v":0},{"$f":"IF($AA352=\"\",\"\",AQ352)","v":0},{"$f":"IF($AA352=\"\",\"\",AE352)","v":0},{"$f":"IF($AA352=\"\",\"\",AF352)","v":0},{"$f":"IF($AA352=\"\",\"\",AG352)","v":0},{"$f":"IF($AA352=\"\",\"\",AH352)","v":0},{"$f":"IF($AA352=\"\",\"\",AR352)","v":0},null,{"$f":"IF($AA352=\"\",\"\",AS352)","v":0},{"$f":"IF($AA352=\"\",\"\",IF($T$357>0,AD352,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client",{"$f":"TEXT('Input MGPP'!E13,\" \")","v":" "},{"$f":"'Input MGPP'!E14","v":"Male"},null,{"$f":"IF(S360=TRUE,\"100% CPG\",T354)","v":"100% CPG"},{"$f":"IFERROR(((VLOOKUP(U352+(R357+S357+T357),'Données Générales'!$B$6:$H$23,7)+(U352+(R357+S357+T357)-VLOOKUP(U352+(R357+S357+T357),'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352+(R357+S357+T357),'Données Générales'!$B$6:$H$23,5))-(VLOOKUP(U352,'Données Générales'!$B$6:$H$23,7)+(U352-VLOOKUP(U352,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352,'Données Générales'!$B$6:$H$23,5)))/(R357+S357+T357),0)","v":0},{"$f":"IFERROR(((VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$30),'Données Générales'!$B$6:$H$23,7)+(U352+(R357+S357+T357)*(1+'Données Générales'!$E$30)-VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$30),'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352+(R357+S357+T357)*(1+'Données Générales'!$E$30),'Données Générales'!$B$6:$H$23,5)-(R357+S357+T357)*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)-(VLOOKUP(U352,'Données Générales'!$B$6:$H$23,7)+(U352-VLOOKUP(U352,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(U352,'Données Générales'!$B$6:$H$23,5)))/(R357+S357+T357),0)","v":0},"(Div. Ordinaire)","(intérêt, G/C, div. ord.)",null,2,{"$f":"IFERROR(IF(AND($X$357=1,AA352+1<=15),AA352+1,IF(AND($X$357=2,AC352+1<=65),AA352+1,IF(AND($X$357=3,AA352+1<=20),AA352+1,\"\"))),\"\")","v":2},{"$f":"IF($AA353=\"\",\"\",AB352+1)","v":1902},{"$f":"IF($AA353=\"\",\"\",AC352+1)","v":2},{"$f":"IF($AA353=\"\",\"\",MIN($S$354,AA353)*($R$357+$S$357+$T$357))","v":0},0,{"$f":"IF($AA353=\"\",\"\",AZ353+BA353+BB353+BC353+BD353)","v":0},0,{"$f":"IF($AA353=\"\",\"\",AE353+AF353-AG353)","v":0},0,{"$f":"IF($AA353=\"\",\"\",BO353+BP353+BQ353+BR353+BS353)","v":0},0,{"$f":"IF($AA353=\"\",\"\",AI353+AJ353-AK353)","v":0},{"$f":"IF($AA353=\"\",\"\",IF(AA353>1,AM352,0)+BV353)","v":0},{"$f":"IF($AA353=\"\",\"\",BX353+BZ353)","v":0},{"$f":"IF($AA353=\"\",\"\",AL353+AN353)","v":0},{"$f":"IF($AA353=\"\",\"\",BX353/$Y$354*$V$352+(AL353-AM353-BX353/$Y$354+BX353+BZ353)*$V$353)","v":0},{"$f":"IF($AA353=\"\",\"\",AO353-AP353)","v":0},{"$f":"IF($AA353=\"\",\"\",AH353+AQ353)","v":0},{"$f":"IF(AA353=\"\",\"\",IF(AND($X$357=1,AA353>=5),AD353*VLOOKUP(AA353,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC353>=55),AD353*VLOOKUP(AC353,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA353>=5),AD353*VLOOKUP(AA353,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA353=\"\",\"\",DividendeOrdinaireSociété(AS353,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},{"$f":"IF($AA353=\"\",\"\",AE353)","v":0},0,0,0,0,0,{"$f":"IF($AA353=\"\",\"\",AW353*$AB$343*$AB$346)","v":0},{"$f":"IF($AA353=\"\",\"\",0)","v":0},0,0,{"$f":"IF($AA353=\"\",\"\",IF($AA353=1,BD353*'Données Générales'!$E$54,IF($AA354=\"\",BF352+BD353,(BE352+BD353)*'Données Générales'!$E$54)))","v":0},{"$f":"IF($AA353=\"\",\"\",BF352+BD353-BE353)","v":0},{"$f":"IF($AA353=\"\",\"\",AZ353+BA353*(1+'Données Générales'!$E$29)+BB353*('Données Générales'!$E$30)+BC353*(1+'Données Générales'!$E$31)+MIN(BE353,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE353-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA353=\"\",\"\",(AZ353+BC353+BE353*'Données Générales'!$E$54)*$U$353+BA353*$V$352+BB353*$V$353)","v":0},{"$f":"IF(AND($AA353=\"\",$AA352=\"\"),\"\",IF(AND($AA353=\"\",$AA352>1),-AS352,$S$357))","v":0},{"$f":"IF($AA353=\"\",\"\",AI353)","v":0},{"$f":"IF($AA353=\"\",\"\",$BJ353*$T$369)","v":0},{"$f":"IF($AA353=\"\",\"\",$BJ353*$T$370)","v":0},{"$f":"IF($AA353=\"\",\"\",$BJ353*$T$371)","v":0},{"$f":"IF($AA353=\"\",\"\",$BJ353*$T$372)","v":0},{"$f":"IF($AA353=\"\",\"\",BK353*$AA$343*(MAX(0,MIN($AB$346,$AA$346))))","v":0},{"$f":"IF($AA353=\"\",\"\",BL353*$AB$343*$AB$346)","v":0},{"$f":"IF($AA353=\"\",\"\",0)","v":0},{"$f":"IF($AA353=\"\",\"\",(BM353+BN353)*$AB$343*$AB$346)","v":0},{"$f":"IF($AA353=\"\",\"\",BK353*$AA$344*(MAX(0,MIN($AB$346,$AA$346)))+(BL353+BM353+BN353)*$AB$344*$AB$346)","v":0},{"$f":"IF($AA353=\"\",\"\",IF($AA353=1,BS353*'Données Générales'!$H$54,IF($AA354=\"\",BU352+BS353,(BT352+BS353)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA353=\"\",\"\",BU352+BS353-BT353)","v":0},{"$f":"IF($AA353=\"\",\"\",BT353*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA353=\"\",\"\",BP353*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA353=\"\",\"\",BX352+BW353)","v":0},{"$f":"IF($AA353=\"\",\"\",BO353*'Données Générales'!$D$39+BQ353*'Données Générales'!$D$41+BR353*'Données Générales'!$D$42+BT353*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA353=\"\",\"\",BZ352+BY353)","v":0},{"$f":"IF($AA353=\"\",\"\",BO353+BP353+BQ353+BR353+BT353*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA353=\"\",\"\",BO353*'Données Générales'!$E$39+BP353*'Données Générales'!$E$40+BQ353*'Données Générales'!$E$41+BR353*'Données Générales'!$E$42+BT353*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,2,{"$f":"IF($AA$353=\"\",\"\",ROUNDDOWN(($CE$357-$CE$352)/5*(CD353-$CD$352)+$CE$352,0))","v":3}," 3   |  3",{"$f":"IF(CE353=\"\",\"\",VLOOKUP(CE353,$AA$352:$AS$397,$AH$348+2,FALSE))","v":0},{"$f":"IF(CE353=\"\",\"\",VLOOKUP(CE353,$AA$352:$AS$397,$AL$348+2,FALSE))","v":0},{"$f":"IF(CE353=\"\",\"\",VLOOKUP(CE353,$AA$352:$AS$397,$AR$348+2,FALSE))","v":0},{"$f":"IF(CE353=\"\",\"\",VLOOKUP(CE353,$AA$352:$AS$397,$AS$348+2,FALSE))","v":0},{"$f":"IF(CE353=\"\",\"\",MAX($Q$357,VLOOKUP(CE353,$AA$352:$AS$397,$AD$348+2,FALSE)))","v":0},{"$f":"IF(CE353=\"\",\"\",RATE(CE353,-($R$357+$S$357+$T$357),0,CK353,1))","v":{"$error":"#NUM!"}},null,null," 2   |  2",0,0,0,0,{"$f":"IF($AA353=\"\",\"\",AN353)","v":0},{"$f":"IF($AA353=\"\",\"\",AO353)","v":0},{"$f":"IF($AA353=\"\",\"\",AP353)","v":0},{"$f":"IF($AA353=\"\",\"\",AQ353)","v":0},0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital assuré","Prime annuelle (portion AMG)","Prime annuelle (portion RFP)","Prime annuelle (portion RPD)","Méthode de paiement de l'actionnaire","Type de remboursement de prime","Chiffre de la méhode de pmt","Chiffre du type de rembours. de prime","Français",4,4,1904,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA355=\"\",\"\",IF(AND($X$357=1,AA355>=5),AD355*VLOOKUP(AA355,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC355>=55),AD355*VLOOKUP(AC355,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA355>=5),AD355*VLOOKUP(AA355,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA355=\"\",\"\",DividendeOrdinaireSociété(AS355,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA355=\"\",\"\",IF($AA355=1,BD355*'Données Générales'!$E$54,IF($AA356=\"\",BF354+BD355,(BE354+BD355)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA355=\"\",\"\",AZ355+BA355*(1+'Données Générales'!$E$29)+BB355*('Données Générales'!$E$30)+BC355*(1+'Données Générales'!$E$31)+MIN(BE355,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE355-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA355=\"\",\"\",(AZ355+BC355+BE355*'Données Générales'!$E$54)*$U$353+BA355*$V$352+BB355*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA355=\"\",\"\",IF($AA355=1,BS355*'Données Générales'!$H$54,IF($AA356=\"\",BU354+BS355,(BT354+BS355)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA355=\"\",\"\",BT355*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA355=\"\",\"\",BP355*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA355=\"\",\"\",BO355*'Données Générales'!$D$39+BQ355*'Données Générales'!$D$41+BR355*'Données Générales'!$D$42+BT355*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA355=\"\",\"\",BO355+BP355+BQ355+BR355+BT355*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA355=\"\",\"\",BO355*'Données Générales'!$E$39+BP355*'Données Générales'!$E$40+BQ355*'Données Générales'!$E$41+BR355*'Données Générales'!$E$42+BT355*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,4,9," 9   |  9",0,0,0,0,0,{"$error":"#NUM!"},null,null," 4   |  4",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,1905,5,0,0,0,0,{"$f":"IF($AA356=\"\",\"\",AE356+AF356-AG356)","v":0},0,0,0,{"$f":"IF($AA356=\"\",\"\",AI356+AJ356-AK356)","v":0},0,0,0,0,0,0,{"$f":"IF(AA356=\"\",\"\",IF(AND($X$357=1,AA356>=5),AD356*VLOOKUP(AA356,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC356>=55),AD356*VLOOKUP(AC356,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA356>=5),AD356*VLOOKUP(AA356,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA356=\"\",\"\",DividendeOrdinaireSociété(AS356,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA356=\"\",\"\",IF($AA356=1,BD356*'Données Générales'!$E$54,IF($AA357=\"\",BF355+BD356,(BE355+BD356)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA356=\"\",\"\",AZ356+BA356*(1+'Données Générales'!$E$29)+BB356*('Données Générales'!$E$30)+BC356*(1+'Données Générales'!$E$31)+MIN(BE356,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE356-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA356=\"\",\"\",(AZ356+BC356+BE356*'Données Générales'!$E$54)*$U$353+BA356*$V$352+BB356*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA356=\"\",\"\",IF($AA356=1,BS356*'Données Générales'!$H$54,IF($AA357=\"\",BU355+BS356,(BT355+BS356)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA356=\"\",\"\",BT356*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA356=\"\",\"\",BP356*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA356=\"\",\"\",BO356*'Données Générales'!$D$39+BQ356*'Données Générales'!$D$41+BR356*'Données Générales'!$D$42+BT356*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA356=\"\",\"\",BO356+BP356+BQ356+BR356+BT356*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA356=\"\",\"\",BO356*'Données Générales'!$E$39+BP356*'Données Générales'!$E$40+BQ356*'Données Générales'!$E$41+BR356*'Données Générales'!$E$42+BT356*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,5,12,"12  |  12",0,0,0,0,0,{"$error":"#NUM!"},null,null," 5   |  5",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Langue",{"$f":"'Input MGPP'!M1","v":"A"},null,null,null,null,null,null,"Rendement sur la stratégie globale",0,8,8,1908,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA359=\"\",\"\",IF(AND($X$357=1,AA359>=5),AD359*VLOOKUP(AA359,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC359>=55),AD359*VLOOKUP(AC359,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA359>=5),AD359*VLOOKUP(AA359,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA359=\"\",\"\",DividendeOrdinaireSociété(AS359,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA359=\"\",\"\",IF($AA359=1,BD359*'Données Générales'!$E$54,IF($AA360=\"\",BF358+BD359,(BE358+BD359)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA359=\"\",\"\",AZ359+BA359*(1+'Données Générales'!$E$29)+BB359*('Données Générales'!$E$30)+BC359*(1+'Données Générales'!$E$31)+MIN(BE359,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE359-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA359=\"\",\"\",(AZ359+BC359+BE359*'Données Générales'!$E$54)*$U$353+BA359*$V$352+BB359*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA359=\"\",\"\",IF($AA359=1,BS359*'Données Générales'!$H$54,IF($AA360=\"\",BU358+BS359,(BT358+BS359)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA359=\"\",\"\",BT359*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA359=\"\",\"\",BP359*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA359=\"\",\"\",BO359*'Données Générales'!$D$39+BQ359*'Données Générales'!$D$41+BR359*'Données Générales'!$D$42+BT359*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA359=\"\",\"\",BO359+BP359+BQ359+BR359+BT359*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA359=\"\",\"\",BO359*'Données Générales'!$E$39+BP359*'Données Générales'!$E$40+BQ359*'Données Générales'!$E$41+BR359*'Données Générales'!$E$42+BT359*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null," 8   |  8",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Province",{"$f":"'Input MGPP'!E12","v":"Ontario"},null,true,{"$f":"Choix!K126","v":"Société par actions"},{"$f":"IF(T360=Choix!K125,1,2)","v":2},"2025-02-17",null,null,null,9,9,1909,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA360=\"\",\"\",IF(AND($X$357=1,AA360>=5),AD360*VLOOKUP(AA360,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC360>=55),AD360*VLOOKUP(AC360,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA360>=5),AD360*VLOOKUP(AA360,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA360=\"\",\"\",DividendeOrdinaireSociété(AS360,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA360=\"\",\"\",IF($AA360=1,BD360*'Données Générales'!$E$54,IF($AA361=\"\",BF359+BD360,(BE359+BD360)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA360=\"\",\"\",AZ360+BA360*(1+'Données Générales'!$E$29)+BB360*('Données Générales'!$E$30)+BC360*(1+'Données Générales'!$E$31)+MIN(BE360,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE360-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA360=\"\",\"\",(AZ360+BC360+BE360*'Données Générales'!$E$54)*$U$353+BA360*$V$352+BB360*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA360=\"\",\"\",IF($AA360=1,BS360*'Données Générales'!$H$54,IF($AA361=\"\",BU359+BS360,(BT359+BS360)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA360=\"\",\"\",BT360*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA360=\"\",\"\",BP360*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA360=\"\",\"\",BO360*'Données Générales'!$D$39+BQ360*'Données Générales'!$D$41+BR360*'Données Générales'!$D$42+BT360*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA360=\"\",\"\",BO360+BP360+BQ360+BR360+BT360*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA360=\"\",\"\",BO360*'Données Générales'!$E$39+BP360*'Données Générales'!$E$40+BQ360*'Données Générales'!$E$41+BR360*'Données Générales'!$E$42+BT360*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null," 9   |  9",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DATEDIF(S353-182;V360;\"Y\")",null,null,null,null,null,null,11,11,1911,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA362=\"\",\"\",IF(AND($X$357=1,AA362>=5),AD362*VLOOKUP(AA362,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC362>=55),AD362*VLOOKUP(AC362,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA362>=5),AD362*VLOOKUP(AA362,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA362=\"\",\"\",DividendeOrdinaireSociété(AS362,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA362=\"\",\"\",IF($AA362=1,BD362*'Données Générales'!$E$54,IF($AA363=\"\",BF361+BD362,(BE361+BD362)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA362=\"\",\"\",AZ362+BA362*(1+'Données Générales'!$E$29)+BB362*('Données Générales'!$E$30)+BC362*(1+'Données Générales'!$E$31)+MIN(BE362,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE362-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA362=\"\",\"\",(AZ362+BC362+BE362*'Données Générales'!$E$54)*$U$353+BA362*$V$352+BB362*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA362=\"\",\"\",IF($AA362=1,BS362*'Données Générales'!$H$54,IF($AA363=\"\",BU361+BS362,(BT361+BS362)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA362=\"\",\"\",BT362*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA362=\"\",\"\",BP362*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA362=\"\",\"\",BO362*'Données Générales'!$D$39+BQ362*'Données Générales'!$D$41+BR362*'Données Générales'!$D$42+BT362*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA362=\"\",\"\",BO362+BP362+BQ362+BR362+BT362*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA362=\"\",\"\",BO362*'Données Générales'!$E$39+BP362*'Données Générales'!$E$40+BQ362*'Données Générales'!$E$41+BR362*'Données Générales'!$E$42+BT362*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"11  |  11",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,1912,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA363=\"\",\"\",IF(AND($X$357=1,AA363>=5),AD363*VLOOKUP(AA363,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC363>=55),AD363*VLOOKUP(AC363,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA363>=5),AD363*VLOOKUP(AA363,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA363=\"\",\"\",DividendeOrdinaireSociété(AS363,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA363=\"\",\"\",IF($AA363=1,BD363*'Données Générales'!$E$54,IF($AA364=\"\",BF362+BD363,(BE362+BD363)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA363=\"\",\"\",AZ363+BA363*(1+'Données Générales'!$E$29)+BB363*('Données Générales'!$E$30)+BC363*(1+'Données Générales'!$E$31)+MIN(BE363,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE363-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA363=\"\",\"\",(AZ363+BC363+BE363*'Données Générales'!$E$54)*$U$353+BA363*$V$352+BB363*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA363=\"\",\"\",IF($AA363=1,BS363*'Données Générales'!$H$54,IF($AA364=\"\",BU362+BS363,(BT362+BS363)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA363=\"\",\"\",BT363*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA363=\"\",\"\",BP363*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA363=\"\",\"\",BO363*'Données Générales'!$D$39+BQ363*'Données Générales'!$D$41+BR363*'Données Générales'!$D$42+BT363*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA363=\"\",\"\",BO363+BP363+BQ363+BR363+BT363*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA363=\"\",\"\",BO363*'Données Générales'!$E$39+BP363*'Données Générales'!$E$40+BQ363*'Données Générales'!$E$41+BR363*'Données Générales'!$E$42+BT363*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"12  |  12",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,1915,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA366=\"\",\"\",IF(AND($X$357=1,AA366>=5),AD366*VLOOKUP(AA366,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC366>=55),AD366*VLOOKUP(AC366,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA366>=5),AD366*VLOOKUP(AA366,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":0},{"$f":"IF(AA366=\"\",\"\",DividendeOrdinaireSociété(AS366,$U$352,'Données Générales'!$E$30,'Données Générales'!$H$30))","v":{"$error":"#NAME?"}},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA366=\"\",\"\",IF($AA366=1,BD366*'Données Générales'!$E$54,IF($AA367=\"\",BF365+BD366,(BE365+BD366)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA366=\"\",\"\",AZ366+BA366*(1+'Données Générales'!$E$29)+BB366*('Données Générales'!$E$30)+BC366*(1+'Données Générales'!$E$31)+MIN(BE366,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE366-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA366=\"\",\"\",(AZ366+BC366+BE366*'Données Générales'!$E$54)*$U$353+BA366*$V$352+BB366*$V$353)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA366=\"\",\"\",IF($AA366=1,BS366*'Données Générales'!$H$54,IF($AA367=\"\",BU365+BS366,(BT365+BS366)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA366=\"\",\"\",BT366*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA366=\"\",\"\",BP366*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA366=\"\",\"\",BO366*'Données Générales'!$D$39+BQ366*'Données Générales'!$D$41+BR366*'Données Générales'!$D$42+BT366*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA366=\"\",\"\",BO366+BP366+BQ366+BR366+BT366*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA366=\"\",\"\",BO366*'Données Générales'!$E$39+BP366*'Données Générales'!$E$40+BQ366*'Données Générales'!$E$41+BR366*'Données Générales'!$E$42+BT366*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"15  |  15",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs à coller",16,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA367=\"\",\"\",IF(AND($X$357=1,AA367>=5),AD367*VLOOKUP(AA367,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC367>=55),AD367*VLOOKUP(AC367,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA367>=5),AD367*VLOOKUP(AA367,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA367=\"\",\"\",IF($AA367=1,BD367*'Données Générales'!$E$54,IF($AA368=\"\",BF366+BD367,(BE366+BD367)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA367=\"\",\"\",AZ367+BA367*(1+'Données Générales'!$E$29)+BB367*('Données Générales'!$E$30)+BC367*(1+'Données Générales'!$E$31)+MIN(BE367,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE367-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA367=\"\",\"\",(AZ367+BC367+BE367*'Données Générales'!$E$54)*$U$353+BA367*$V$352+BB367*$V$353)","v":""},0,"","","","","","","","","","",{"$f":"IF($AA367=\"\",\"\",IF($AA367=1,BS367*'Données Générales'!$H$54,IF($AA368=\"\",BU366+BS367,(BT366+BS367)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA367=\"\",\"\",BT367*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA367=\"\",\"\",BP367*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA367=\"\",\"\",BO367*'Données Générales'!$D$39+BQ367*'Données Générales'!$D$41+BR367*'Données Générales'!$D$42+BT367*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA367=\"\",\"\",BO367+BP367+BQ367+BR367+BT367*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA367=\"\",\"\",BO367*'Données Générales'!$E$39+BP367*'Données Générales'!$E$40+BQ367*'Données Générales'!$E$41+BR367*'Données Générales'!$E$42+BT367*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Données Générales'!$B$117","v":"Revenus fixes"},{"$f":"HLOOKUP($T$353,'Données Générales'!$C$135:$H$139,2,0)","v":1},null,null,"Salaire",{"$f":"MROUND(X368/(1-U353),100)","v":0},{"$f":"IF($Y$357=1,FIXED(X369,0,FALSE) & \" $\",\"$\" & FIXED(X369,0,FALSE))","v":"0 $"},18,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA369=\"\",\"\",IF(AND($X$357=1,AA369>=5),AD369*VLOOKUP(AA369,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC369>=55),AD369*VLOOKUP(AC369,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA369>=5),AD369*VLOOKUP(AA369,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA369=\"\",\"\",IF($AA369=1,BD369*'Données Générales'!$E$54,IF($AA370=\"\",BF368+BD369,(BE368+BD369)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA369=\"\",\"\",AZ369+BA369*(1+'Données Générales'!$E$29)+BB369*('Données Générales'!$E$30)+BC369*(1+'Données Générales'!$E$31)+MIN(BE369,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE369-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA369=\"\",\"\",(AZ369+BC369+BE369*'Données Générales'!$E$54)*$U$353+BA369*$V$352+BB369*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA369=\"\",\"\",IF($AA369=1,BS369*'Données Générales'!$H$54,IF($AA370=\"\",BU368+BS369,(BT368+BS369)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA369=\"\",\"\",BT369*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA369=\"\",\"\",BP369*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA369=\"\",\"\",BO369*'Données Générales'!$D$39+BQ369*'Données Générales'!$D$41+BR369*'Données Générales'!$D$42+BT369*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA369=\"\",\"\",BO369+BP369+BQ369+BR369+BT369*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA369=\"\",\"\",BO369*'Données Générales'!$E$39+BP369*'Données Générales'!$E$40+BQ369*'Données Générales'!$E$41+BR369*'Données Générales'!$E$42+BT369*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Données Générales'!$B$118","v":"Actions canadiennes"},{"$f":"HLOOKUP($T$353,'Données Générales'!$C$135:$H$139,3,0)","v":0},null,null,"Dividende",{"$f":"MROUND(X368/(1-V353),100)","v":0},{"$f":"IF($Y$357=1,FIXED(X370,0,FALSE) & \" $\",\"$\" & FIXED(X370,0,FALSE))","v":"0 $"},19,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA370=\"\",\"\",IF(AND($X$357=1,AA370>=5),AD370*VLOOKUP(AA370,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC370>=55),AD370*VLOOKUP(AC370,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA370>=5),AD370*VLOOKUP(AA370,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA370=\"\",\"\",IF($AA370=1,BD370*'Données Générales'!$E$54,IF($AA371=\"\",BF369+BD370,(BE369+BD370)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA370=\"\",\"\",AZ370+BA370*(1+'Données Générales'!$E$29)+BB370*('Données Générales'!$E$30)+BC370*(1+'Données Générales'!$E$31)+MIN(BE370,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE370-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA370=\"\",\"\",(AZ370+BC370+BE370*'Données Générales'!$E$54)*$U$353+BA370*$V$352+BB370*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA370=\"\",\"\",IF($AA370=1,BS370*'Données Générales'!$H$54,IF($AA371=\"\",BU369+BS370,(BT369+BS370)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA370=\"\",\"\",BT370*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA370=\"\",\"\",BP370*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA370=\"\",\"\",BO370*'Données Générales'!$D$39+BQ370*'Données Générales'!$D$41+BR370*'Données Générales'!$D$42+BT370*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA370=\"\",\"\",BO370+BP370+BQ370+BR370+BT370*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA370=\"\",\"\",BO370*'Données Générales'!$E$39+BP370*'Données Générales'!$E$40+BQ370*'Données Générales'!$E$41+BR370*'Données Générales'!$E$42+BT370*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Données Générales'!$B$120","v":"Actions des pays émergents"},{"$f":"HLOOKUP($T$353,'Données Générales'!$C$135:$H$139,5,0)","v":0},null,null,"Rendement brut comparable des placements",{"$f":"FIXED(ROUND(MAX(AC346*100,0),2),2,TRUE) &\"%\"","v":"4.99%"},null,21,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA372=\"\",\"\",IF(AND($X$357=1,AA372>=5),AD372*VLOOKUP(AA372,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC372>=55),AD372*VLOOKUP(AC372,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA372>=5),AD372*VLOOKUP(AA372,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA372=\"\",\"\",IF($AA372=1,BD372*'Données Générales'!$E$54,IF($AA373=\"\",BF371+BD372,(BE371+BD372)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA372=\"\",\"\",AZ372+BA372*(1+'Données Générales'!$E$29)+BB372*('Données Générales'!$E$30)+BC372*(1+'Données Générales'!$E$31)+MIN(BE372,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE372-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA372=\"\",\"\",(AZ372+BC372+BE372*'Données Générales'!$E$54)*$U$353+BA372*$V$352+BB372*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA372=\"\",\"\",IF($AA372=1,BS372*'Données Générales'!$H$54,IF($AA373=\"\",BU371+BS372,(BT371+BS372)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA372=\"\",\"\",BT372*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA372=\"\",\"\",BP372*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA372=\"\",\"\",BO372*'Données Générales'!$D$39+BQ372*'Données Générales'!$D$41+BR372*'Données Générales'!$D$42+BT372*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA372=\"\",\"\",BO372+BP372+BQ372+BR372+BT372*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA372=\"\",\"\",BO372*'Données Générales'!$E$39+BP372*'Données Générales'!$E$40+BQ372*'Données Générales'!$E$41+BR372*'Données Générales'!$E$42+BT372*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement net comparable des placements",{"$f":"FIXED(ROUND(MAX(AU346*100,0),2),2,TRUE) &\"%\"","v":"0.00%"},null,22,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA373=\"\",\"\",IF(AND($X$357=1,AA373>=5),AD373*VLOOKUP(AA373,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC373>=55),AD373*VLOOKUP(AC373,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA373>=5),AD373*VLOOKUP(AA373,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA373=\"\",\"\",IF($AA373=1,BD373*'Données Générales'!$E$54,IF($AA374=\"\",BF372+BD373,(BE372+BD373)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA373=\"\",\"\",AZ373+BA373*(1+'Données Générales'!$E$29)+BB373*('Données Générales'!$E$30)+BC373*(1+'Données Générales'!$E$31)+MIN(BE373,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE373-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA373=\"\",\"\",(AZ373+BC373+BE373*'Données Générales'!$E$54)*$U$353+BA373*$V$352+BB373*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA373=\"\",\"\",IF($AA373=1,BS373*'Données Générales'!$H$54,IF($AA374=\"\",BU372+BS373,(BT372+BS373)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA373=\"\",\"\",BT373*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA373=\"\",\"\",BP373*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA373=\"\",\"\",BO373*'Données Générales'!$D$39+BQ373*'Données Générales'!$D$41+BR373*'Données Générales'!$D$42+BT373*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA373=\"\",\"\",BO373+BP373+BQ373+BR373+BT373*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA373=\"\",\"\",BO373*'Données Générales'!$E$39+BP373*'Données Générales'!$E$40+BQ373*'Données Générales'!$E$41+BR373*'Données Générales'!$E$42+BT373*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement brut actions canadiennes",{"$f":"FIXED(AH335*100,2,FALSE) & \"%\"","v":"6.40%"},null,25,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA376=\"\",\"\",IF(AND($X$357=1,AA376>=5),AD376*VLOOKUP(AA376,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC376>=55),AD376*VLOOKUP(AC376,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA376>=5),AD376*VLOOKUP(AA376,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA376=\"\",\"\",IF($AA376=1,BD376*'Données Générales'!$E$54,IF($AA377=\"\",BF375+BD376,(BE375+BD376)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA376=\"\",\"\",AZ376+BA376*(1+'Données Générales'!$E$29)+BB376*('Données Générales'!$E$30)+BC376*(1+'Données Générales'!$E$31)+MIN(BE376,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE376-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA376=\"\",\"\",(AZ376+BC376+BE376*'Données Générales'!$E$54)*$U$353+BA376*$V$352+BB376*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA376=\"\",\"\",IF($AA376=1,BS376*'Données Générales'!$H$54,IF($AA377=\"\",BU375+BS376,(BT375+BS376)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA376=\"\",\"\",BT376*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA376=\"\",\"\",BP376*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA376=\"\",\"\",BO376*'Données Générales'!$D$39+BQ376*'Données Générales'!$D$41+BR376*'Données Générales'!$D$42+BT376*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA376=\"\",\"\",BO376+BP376+BQ376+BR376+BT376*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA376=\"\",\"\",BO376*'Données Générales'!$E$39+BP376*'Données Générales'!$E$40+BQ376*'Données Générales'!$E$41+BR376*'Données Générales'!$E$42+BT376*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement net actions canadiennes",{"$f":"FIXED(AH346*100,2,FALSE) & \"%\"","v":"5.02%"},null,26,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA377=\"\",\"\",IF(AND($X$357=1,AA377>=5),AD377*VLOOKUP(AA377,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC377>=55),AD377*VLOOKUP(AC377,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA377>=5),AD377*VLOOKUP(AA377,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA377=\"\",\"\",IF($AA377=1,BD377*'Données Générales'!$E$54,IF($AA378=\"\",BF376+BD377,(BE376+BD377)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA377=\"\",\"\",AZ377+BA377*(1+'Données Générales'!$E$29)+BB377*('Données Générales'!$E$30)+BC377*(1+'Données Générales'!$E$31)+MIN(BE377,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE377-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA377=\"\",\"\",(AZ377+BC377+BE377*'Données Générales'!$E$54)*$U$353+BA377*$V$352+BB377*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA377=\"\",\"\",IF($AA377=1,BS377*'Données Générales'!$H$54,IF($AA378=\"\",BU376+BS377,(BT376+BS377)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA377=\"\",\"\",BT377*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA377=\"\",\"\",BP377*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA377=\"\",\"\",BO377*'Données Générales'!$D$39+BQ377*'Données Générales'!$D$41+BR377*'Données Générales'!$D$42+BT377*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA377=\"\",\"\",BO377+BP377+BQ377+BR377+BT377*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA377=\"\",\"\",BO377*'Données Générales'!$E$39+BP377*'Données Générales'!$E$40+BQ377*'Données Générales'!$E$41+BR377*'Données Générales'!$E$42+BT377*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement net actions étrangères",{"$f":"FIXED(AI346*100,2,FALSE) & \"%\"","v":"4.64%"},null,28,"","","","","",{"$f":"IF($AA379=\"\",\"\",AZ379+BA379+BB379+BC379+BD379)","v":""},{"$f":"IF($AA379=\"\",\"\",BH379)","v":""},{"$f":"IF($AA379=\"\",\"\",AE379+AF379-AG379)","v":""},"",{"$f":"IF($AA379=\"\",\"\",BO379+BP379+BQ379+BR379+BS379)","v":""},{"$f":"IF($AA379=\"\",\"\",CB379)","v":""},{"$f":"IF($AA379=\"\",\"\",AI379+AJ379-AK379)","v":""},"",{"$f":"IF($AA379=\"\",\"\",BX379+BZ379)","v":""},{"$f":"IF($AA379=\"\",\"\",AL379+AN379)","v":""},{"$f":"IF($AA379=\"\",\"\",BX379/$Y$354*$V$352+(AL379-AM379-BX379/$Y$354+BX379+BZ379)*$V$353)","v":""},{"$f":"IF($AA379=\"\",\"\",AO379-AP379)","v":""},{"$f":"IF($AA379=\"\",\"\",AH379+AQ379)","v":""},{"$f":"IF(AA379=\"\",\"\",IF(AND($X$357=1,AA379>=5),AD379*VLOOKUP(AA379,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC379>=55),AD379*VLOOKUP(AC379,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA379>=5),AD379*VLOOKUP(AA379,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,{"$f":"IF($AA379=\"\",\"\",AE379)","v":""},"","","","",{"$f":"IF($AA379=\"\",\"\",AV379*$AA$343*(MAX(0,MIN($AB$346,$AA$346))))","v":""},{"$f":"IF($AA379=\"\",\"\",AW379*$AB$343*$AB$346)","v":""},"",{"$f":"IF($AA379=\"\",\"\",(AX379+AY379)*$AB$343*$AB$346)","v":""},{"$f":"IF($AA379=\"\",\"\",AV379*$AA$344*(MAX(0,MIN($AB$346,$AA$346)))+(AW379+AX379+AY379)*$AB$344*$AB$346)","v":""},{"$f":"IF($AA379=\"\",\"\",IF($AA379=1,BD379*'Données Générales'!$E$54,IF($AA380=\"\",BF378+BD379,(BE378+BD379)*'Données Générales'!$E$54)))","v":""},{"$f":"IF($AA379=\"\",\"\",BF378+BD379-BE379)","v":""},{"$f":"IF($AA379=\"\",\"\",AZ379+BA379*(1+'Données Générales'!$E$29)+BB379*('Données Générales'!$E$30)+BC379*(1+'Données Générales'!$E$31)+MIN(BE379,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE379-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA379=\"\",\"\",(AZ379+BC379+BE379*'Données Générales'!$E$54)*$U$353+BA379*$V$352+BB379*$V$353)","v":""},"",{"$f":"IF($AA379=\"\",\"\",AI379)","v":""},"","","","",{"$f":"IF($AA379=\"\",\"\",BK379*$AA$343*(MAX(0,MIN($AB$346,$AA$346))))","v":""},{"$f":"IF($AA379=\"\",\"\",BL379*$AB$343*$AB$346)","v":""},"",{"$f":"IF($AA379=\"\",\"\",(BM379+BN379)*$AB$343*$AB$346)","v":""},{"$f":"IF($AA379=\"\",\"\",BK379*$AA$344*(MAX(0,MIN($AB$346,$AA$346)))+(BL379+BM379+BN379)*$AB$344*$AB$346)","v":""},{"$f":"IF($AA379=\"\",\"\",IF($AA379=1,BS379*'Données Générales'!$H$54,IF($AA380=\"\",BU378+BS379,(BT378+BS379)*'Données Générales'!$H$54)))","v":""},{"$f":"IF($AA379=\"\",\"\",BU378+BS379-BT379)","v":""},{"$f":"IF($AA379=\"\",\"\",BT379*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA379=\"\",\"\",BP379*'Données Générales'!$D$40)","v":""},{"$f":"IF($AA379=\"\",\"\",BX378+BW379)","v":""},{"$f":"IF($AA379=\"\",\"\",BO379*'Données Générales'!$D$39+BQ379*'Données Générales'!$D$41+BR379*'Données Générales'!$D$42+BT379*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},{"$f":"IF($AA379=\"\",\"\",BZ378+BY379)","v":""},{"$f":"IF($AA379=\"\",\"\",BO379+BP379+BQ379+BR379+BT379*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA379=\"\",\"\",BO379*'Données Générales'!$E$39+BP379*'Données Générales'!$E$40+BQ379*'Données Générales'!$E$41+BR379*'Données Générales'!$E$42+BT379*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frais de gestion revenus fixes",{"$f":"ROUND(AG336*100,2) &\"%\"","v":"1%"},null,29,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA380=\"\",\"\",IF(AND($X$357=1,AA380>=5),AD380*VLOOKUP(AA380,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC380>=55),AD380*VLOOKUP(AC380,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA380>=5),AD380*VLOOKUP(AA380,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA380=\"\",\"\",IF($AA380=1,BD380*'Données Générales'!$E$54,IF($AA381=\"\",BF379+BD380,(BE379+BD380)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA380=\"\",\"\",AZ380+BA380*(1+'Données Générales'!$E$29)+BB380*('Données Générales'!$E$30)+BC380*(1+'Données Générales'!$E$31)+MIN(BE380,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE380-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA380=\"\",\"\",(AZ380+BC380+BE380*'Données Générales'!$E$54)*$U$353+BA380*$V$352+BB380*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA380=\"\",\"\",IF($AA380=1,BS380*'Données Générales'!$H$54,IF($AA381=\"\",BU379+BS380,(BT379+BS380)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA380=\"\",\"\",BT380*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA380=\"\",\"\",BP380*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA380=\"\",\"\",BO380*'Données Générales'!$D$39+BQ380*'Données Générales'!$D$41+BR380*'Données Générales'!$D$42+BT380*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA380=\"\",\"\",BO380+BP380+BQ380+BR380+BT380*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA380=\"\",\"\",BO380*'Données Générales'!$E$39+BP380*'Données Générales'!$E$40+BQ380*'Données Générales'!$E$41+BR380*'Données Générales'!$E$42+BT380*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement du RPF",{"$f":"FIXED(ROUND(BI351*100,2),2,TRUE) &\"%\"","v":{"$error":"#NUM!"}},null,32,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA383=\"\",\"\",IF(AND($X$357=1,AA383>=5),AD383*VLOOKUP(AA383,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC383>=55),AD383*VLOOKUP(AC383,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA383>=5),AD383*VLOOKUP(AA383,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA383=\"\",\"\",IF($AA383=1,BD383*'Données Générales'!$E$54,IF($AA384=\"\",BF382+BD383,(BE382+BD383)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA383=\"\",\"\",AZ383+BA383*(1+'Données Générales'!$E$29)+BB383*('Données Générales'!$E$30)+BC383*(1+'Données Générales'!$E$31)+MIN(BE383,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE383-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA383=\"\",\"\",(AZ383+BC383+BE383*'Données Générales'!$E$54)*$U$353+BA383*$V$352+BB383*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA383=\"\",\"\",IF($AA383=1,BS383*'Données Générales'!$H$54,IF($AA384=\"\",BU382+BS383,(BT382+BS383)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA383=\"\",\"\",BT383*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA383=\"\",\"\",BP383*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA383=\"\",\"\",BO383*'Données Générales'!$D$39+BQ383*'Données Générales'!$D$41+BR383*'Données Générales'!$D$42+BT383*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA383=\"\",\"\",BO383+BP383+BQ383+BR383+BT383*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA383=\"\",\"\",BO383*'Données Générales'!$E$39+BP383*'Données Générales'!$E$40+BQ383*'Données Générales'!$E$41+BR383*'Données Générales'!$E$42+BT383*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA384=\"\",\"\",IF(AND($X$357=1,AA384>=5),AD384*VLOOKUP(AA384,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC384>=55),AD384*VLOOKUP(AC384,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA384>=5),AD384*VLOOKUP(AA384,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA384=\"\",\"\",IF($AA384=1,BD384*'Données Générales'!$E$54,IF($AA385=\"\",BF383+BD384,(BE383+BD384)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA384=\"\",\"\",AZ384+BA384*(1+'Données Générales'!$E$29)+BB384*('Données Générales'!$E$30)+BC384*(1+'Données Générales'!$E$31)+MIN(BE384,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE384-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA384=\"\",\"\",(AZ384+BC384+BE384*'Données Générales'!$E$54)*$U$353+BA384*$V$352+BB384*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA384=\"\",\"\",IF($AA384=1,BS384*'Données Générales'!$H$54,IF($AA385=\"\",BU383+BS384,(BT383+BS384)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA384=\"\",\"\",BT384*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA384=\"\",\"\",BP384*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA384=\"\",\"\",BO384*'Données Générales'!$D$39+BQ384*'Données Générales'!$D$41+BR384*'Données Générales'!$D$42+BT384*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA384=\"\",\"\",BO384+BP384+BQ384+BR384+BT384*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA384=\"\",\"\",BO384*'Données Générales'!$E$39+BP384*'Données Générales'!$E$40+BQ384*'Données Générales'!$E$41+BR384*'Données Générales'!$E$42+BT384*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA386=\"\",\"\",IF(AND($X$357=1,AA386>=5),AD386*VLOOKUP(AA386,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC386>=55),AD386*VLOOKUP(AC386,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA386>=5),AD386*VLOOKUP(AA386,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA386=\"\",\"\",IF($AA386=1,BD386*'Données Générales'!$E$54,IF($AA387=\"\",BF385+BD386,(BE385+BD386)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA386=\"\",\"\",AZ386+BA386*(1+'Données Générales'!$E$29)+BB386*('Données Générales'!$E$30)+BC386*(1+'Données Générales'!$E$31)+MIN(BE386,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE386-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA386=\"\",\"\",(AZ386+BC386+BE386*'Données Générales'!$E$54)*$U$353+BA386*$V$352+BB386*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA386=\"\",\"\",IF($AA386=1,BS386*'Données Générales'!$H$54,IF($AA387=\"\",BU385+BS386,(BT385+BS386)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA386=\"\",\"\",BT386*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA386=\"\",\"\",BP386*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA386=\"\",\"\",BO386*'Données Générales'!$D$39+BQ386*'Données Générales'!$D$41+BR386*'Données Générales'!$D$42+BT386*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA386=\"\",\"\",BO386+BP386+BQ386+BR386+BT386*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA386=\"\",\"\",BO386*'Données Générales'!$E$39+BP386*'Données Générales'!$E$40+BQ386*'Données Générales'!$E$41+BR386*'Données Générales'!$E$42+BT386*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA387=\"\",\"\",IF(AND($X$357=1,AA387>=5),AD387*VLOOKUP(AA387,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC387>=55),AD387*VLOOKUP(AC387,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA387>=5),AD387*VLOOKUP(AA387,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA387=\"\",\"\",IF($AA387=1,BD387*'Données Générales'!$E$54,IF($AA388=\"\",BF386+BD387,(BE386+BD387)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA387=\"\",\"\",AZ387+BA387*(1+'Données Générales'!$E$29)+BB387*('Données Générales'!$E$30)+BC387*(1+'Données Générales'!$E$31)+MIN(BE387,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE387-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA387=\"\",\"\",(AZ387+BC387+BE387*'Données Générales'!$E$54)*$U$353+BA387*$V$352+BB387*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA387=\"\",\"\",IF($AA387=1,BS387*'Données Générales'!$H$54,IF($AA388=\"\",BU386+BS387,(BT386+BS387)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA387=\"\",\"\",BT387*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA387=\"\",\"\",BP387*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA387=\"\",\"\",BO387*'Données Générales'!$D$39+BQ387*'Données Générales'!$D$41+BR387*'Données Générales'!$D$42+BT387*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA387=\"\",\"\",BO387+BP387+BQ387+BR387+BT387*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA387=\"\",\"\",BO387*'Données Générales'!$E$39+BP387*'Données Générales'!$E$40+BQ387*'Données Générales'!$E$41+BR387*'Données Générales'!$E$42+BT387*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA390=\"\",\"\",IF(AND($X$357=1,AA390>=5),AD390*VLOOKUP(AA390,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC390>=55),AD390*VLOOKUP(AC390,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA390>=5),AD390*VLOOKUP(AA390,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA390=\"\",\"\",IF($AA390=1,BD390*'Données Générales'!$E$54,IF($AA391=\"\",BF389+BD390,(BE389+BD390)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA390=\"\",\"\",AZ390+BA390*(1+'Données Générales'!$E$29)+BB390*('Données Générales'!$E$30)+BC390*(1+'Données Générales'!$E$31)+MIN(BE390,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE390-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA390=\"\",\"\",(AZ390+BC390+BE390*'Données Générales'!$E$54)*$U$353+BA390*$V$352+BB390*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA390=\"\",\"\",IF($AA390=1,BS390*'Données Générales'!$H$54,IF($AA391=\"\",BU389+BS390,(BT389+BS390)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA390=\"\",\"\",BT390*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA390=\"\",\"\",BP390*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA390=\"\",\"\",BO390*'Données Générales'!$D$39+BQ390*'Données Générales'!$D$41+BR390*'Données Générales'!$D$42+BT390*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA390=\"\",\"\",BO390+BP390+BQ390+BR390+BT390*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA390=\"\",\"\",BO390*'Données Générales'!$E$39+BP390*'Données Générales'!$E$40+BQ390*'Données Générales'!$E$41+BR390*'Données Générales'!$E$42+BT390*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA391=\"\",\"\",IF(AND($X$357=1,AA391>=5),AD391*VLOOKUP(AA391,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC391>=55),AD391*VLOOKUP(AC391,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA391>=5),AD391*VLOOKUP(AA391,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA391=\"\",\"\",IF($AA391=1,BD391*'Données Générales'!$E$54,IF($AA392=\"\",BF390+BD391,(BE390+BD391)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA391=\"\",\"\",AZ391+BA391*(1+'Données Générales'!$E$29)+BB391*('Données Générales'!$E$30)+BC391*(1+'Données Générales'!$E$31)+MIN(BE391,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE391-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA391=\"\",\"\",(AZ391+BC391+BE391*'Données Générales'!$E$54)*$U$353+BA391*$V$352+BB391*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA391=\"\",\"\",IF($AA391=1,BS391*'Données Générales'!$H$54,IF($AA392=\"\",BU390+BS391,(BT390+BS391)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA391=\"\",\"\",BT391*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA391=\"\",\"\",BP391*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA391=\"\",\"\",BO391*'Données Générales'!$D$39+BQ391*'Données Générales'!$D$41+BR391*'Données Générales'!$D$42+BT391*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA391=\"\",\"\",BO391+BP391+BQ391+BR391+BT391*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA391=\"\",\"\",BO391*'Données Générales'!$E$39+BP391*'Données Générales'!$E$40+BQ391*'Données Générales'!$E$41+BR391*'Données Générales'!$E$42+BT391*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA393=\"\",\"\",IF(AND($X$357=1,AA393>=5),AD393*VLOOKUP(AA393,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC393>=55),AD393*VLOOKUP(AC393,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA393>=5),AD393*VLOOKUP(AA393,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA393=\"\",\"\",IF($AA393=1,BD393*'Données Générales'!$E$54,IF($AA394=\"\",BF392+BD393,(BE392+BD393)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA393=\"\",\"\",AZ393+BA393*(1+'Données Générales'!$E$29)+BB393*('Données Générales'!$E$30)+BC393*(1+'Données Générales'!$E$31)+MIN(BE393,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE393-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA393=\"\",\"\",(AZ393+BC393+BE393*'Données Générales'!$E$54)*$U$353+BA393*$V$352+BB393*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA393=\"\",\"\",IF($AA393=1,BS393*'Données Générales'!$H$54,IF($AA394=\"\",BU392+BS393,(BT392+BS393)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA393=\"\",\"\",BT393*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA393=\"\",\"\",BP393*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA393=\"\",\"\",BO393*'Données Générales'!$D$39+BQ393*'Données Générales'!$D$41+BR393*'Données Générales'!$D$42+BT393*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA393=\"\",\"\",BO393+BP393+BQ393+BR393+BT393*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA393=\"\",\"\",BO393*'Données Générales'!$E$39+BP393*'Données Générales'!$E$40+BQ393*'Données Générales'!$E$41+BR393*'Données Générales'!$E$42+BT393*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA394=\"\",\"\",IF(AND($X$357=1,AA394>=5),AD394*VLOOKUP(AA394,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC394>=55),AD394*VLOOKUP(AC394,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA394>=5),AD394*VLOOKUP(AA394,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA394=\"\",\"\",IF($AA394=1,BD394*'Données Générales'!$E$54,IF($AA395=\"\",BF393+BD394,(BE393+BD394)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA394=\"\",\"\",AZ394+BA394*(1+'Données Générales'!$E$29)+BB394*('Données Générales'!$E$30)+BC394*(1+'Données Générales'!$E$31)+MIN(BE394,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE394-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA394=\"\",\"\",(AZ394+BC394+BE394*'Données Générales'!$E$54)*$U$353+BA394*$V$352+BB394*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA394=\"\",\"\",IF($AA394=1,BS394*'Données Générales'!$H$54,IF($AA395=\"\",BU393+BS394,(BT393+BS394)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA394=\"\",\"\",BT394*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA394=\"\",\"\",BP394*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA394=\"\",\"\",BO394*'Données Générales'!$D$39+BQ394*'Données Générales'!$D$41+BR394*'Données Générales'!$D$42+BT394*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA394=\"\",\"\",BO394+BP394+BQ394+BR394+BT394*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA394=\"\",\"\",BO394*'Données Générales'!$E$39+BP394*'Données Générales'!$E$40+BQ394*'Données Générales'!$E$41+BR394*'Données Générales'!$E$42+BT394*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"","","","","","","","","","","","","","","","","","",{"$f":"IF(AA397=\"\",\"\",IF(AND($X$357=1,AA397>=5),AD397*VLOOKUP(AA397,'Données Générales'!$B$298:$C$308,2,FALSE),0)+IF(AND($X$357=2,AC397>=55),AD397*VLOOKUP(AC397,'Données Générales'!$D$298:$E$308,2,FALSE),0)+IF(AND($X$357=3,AA397>=5),AD397*VLOOKUP(AA397,'Données Générales'!$F$298:$G$315,2,FALSE),0))","v":""},null,"","","","","","","","","","",{"$f":"IF($AA397=\"\",\"\",IF($AA397=1,BD397*'Données Générales'!$E$54,IF($AA398=\"\",BF396+BD397,(BE396+BD397)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA397=\"\",\"\",AZ397+BA397*(1+'Données Générales'!$E$29)+BB397*('Données Générales'!$E$30)+BC397*(1+'Données Générales'!$E$31)+MIN(BE397,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BE397-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA397=\"\",\"\",(AZ397+BC397+BE397*'Données Générales'!$E$54)*$U$353+BA397*$V$352+BB397*$V$353)","v":""},"","","","","","","","","","","",{"$f":"IF($AA397=\"\",\"\",IF($AA397=1,BS397*'Données Générales'!$H$54,IF($AA398=\"\",BU396+BS397,(BT396+BS397)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA397=\"\",\"\",BT397*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA397=\"\",\"\",BP397*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA397=\"\",\"\",BO397*'Données Générales'!$D$39+BQ397*'Données Générales'!$D$41+BR397*'Données Générales'!$D$42+BT397*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA397=\"\",\"\",BO397+BP397+BQ397+BR397+BT397*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA397=\"\",\"\",BO397*'Données Générales'!$E$39+BP397*'Données Générales'!$E$40+BQ397*'Données Générales'!$E$41+BR397*'Données Générales'!$E$42+BT397*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",null,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Section Assurance vie - Classe d'actif (Corpo) + SAR (Corpo/Corpo et Corpo/Perso)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"rendement brut inc",{"$f":"IF($S$423=1,'Données Générales'!$C$117,$T$436)","v":2.9000000000000001E-2},{"$f":"IF($S$423=1,'Données Générales'!$C$118,$T$435)","v":4.4492063492063492E-2},{"$f":"IF($S$423=1,'Données Générales'!$C$119,0)","v":0},null,null,"Frais  de gestion",{"$f":"$AQ$404","v":0},{"$f":"$AQ$404","v":0},{"$f":"$AQ$404","v":0},{"$f":"$AQ$404","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frais choisi pour le rendement après impôt de l'IPF du PPT uniquement (profil d'investisseur)",0.01,null,"Frais  de gestion",{"$f":"MIN(IF($S$423=1,$AD$405,$AD$406),AG404)","v":0},{"$f":"MIN(IF($S$423=1,$AD$405,$AD$406),AH404)","v":0},{"$f":"MIN(IF($S$423=1,$AD$405,$AD$406),AI404)","v":0},"Frais choisi pour le rendement après impôt de l'IPF du PPT uniquement",null,"Rendement net des frais",{"$f":"AM403-AM404","v":4.6733292227937033E-2},{"$f":"AN403-AN404","v":4.6733292227937033E-2},4.6733292227937033E-2,4.6733292227937033E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reste à intégrer le fais de garantie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende déterminé",null,{"$f":"IF($S$423=1,'Données Générales'!$E$127,MIN('Données Générales'!F137/('Données Générales'!F137+'Données Générales'!F138+'Données Générales'!F139)*'Données Générales'!E127,AH404-AH405))","v":1.009090909090909E-2},{"$f":"IF($S$423=1,'Données Générales'!$F$127,0)","v":0},null,null,"Dividende déterminé",null,{"$f":"AN405*AB412","v":1.401998766838111E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende ordinaire",null,{"$f":"IF($S$423=1,'Données Générales'!$E$128,0)","v":0},{"$f":"IF($S$423=1,'Données Générales'!$F$128,0)","v":0},null,null,"Dividende ordinaire"]
["Calcul des prêts maximums (prêt réguliers et prêts à taux +1%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendement net inc",{"$f":"AG406+AG407+AG408+AG409+AG410-(AG406+AG408+AG409+AG410*'Données Générales'!$I$53)*$W$423-AG407*$Y$423","v":1.44507E-2},{"$f":"AH406+AH407+AH408+AH409+AH410-(AH406+AH408+AH409+AH410*'Données Générales'!$I$53)*$W$423-AH407*$Y$423","v":3.0763243001443005E-2},{"$f":"AI406+AI407+AI408+AI409+AI410-(AI406+AI408+AI409+AI410*'Données Générales'!$I$53)*$W$423-AI407*$Y$423","v":0},null,null,"Rendement net inc",{"$f":"AM406+AM407+AM408+AM409+AM410-(AM406+AM408+AM409+AM410*'Données Générales'!$I$53)*$W$423-AM407*$Y$423","v":2.6217961106025523E-2},{"$f":"AN406+AN407+AN408+AN409+AN410-(AN406+AN408+AN409+AN410*'Données Générales'!$I$53)*$W$423-AN407*$Y$423","v":3.3153298505881945E-2},{"$f":"AO406+AO407+AO408+AO409+AO410-(AO406+AO408+AO409+AO410*'Données Générales'!$I$53)*$W$423-AO407*$Y$423","v":3.1493331965945628E-2},{"$f":"AP406+AP407+AP408+AP409+AP410-(AP406+AP408+AP409+AP410*'Données Générales'!$I$53)*$W$423-AP407*$Y$423","v":3.1493331965945628E-2},null,null,null,null,null,null,null,null,null,null,"On aura probablement pas a adapter les formules pour le facteur de paiement mensuel (0.09) car le montant annuel de la projection tient déjà compte de ce facteur (Flavie à rémarqué cela)"]
[null,null,null,null,"Taux régulier",null,null,null,"Taux régulier +1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pondération intérêt",{"$f":"IF(T422=\"100% CPG\",100%,75%)","v":0.75},0.3,"Pondération dividende",null,null,"CDC",{"$f":"AG410*(1-'Données Générales'!$I$53)","v":0},{"$f":"AH410*(1-'Données Générales'!$I$53)","v":1.4746031746031748E-2},{"$f":"AI410*(1-'Données Générales'!$I$53)","v":0},null,null,"CDC",{"$f":"AM410*(1-'Données Générales'!$I$53)","v":5.8416615284921291E-3},{"$f":"AN410*(1-'Données Générales'!$I$53)","v":1.6356652279777961E-2},{"$f":"AO410*(1-'Données Générales'!$I$53)","v":1.6356652279777961E-2},{"$f":"AP410*(1-'Données Générales'!$I$53)","v":1.6356652279777961E-2},null,null,null,null,null,null,null,null,null,null,"Problématique en vue pour le calcul du TRI sur des dépôts mensuels"]
[null,null,null,null,202193.1980215942,"Case G4",null,{"$f":"MAX(H421:H521)","v":0},163211.50464632106,"Case G4",null,{"$f":"MAX(L421:L521)","v":0},null,null,null,null,"Taux Revenu Fixe","Taux Actions",null,null,"Taux Inc.",null,null,null,null,null,{"$f":"AA412+AA413","v":1},{"$f":"AB412+AB413","v":1},null,null,null,"IMRTD ordinaire",{"$f":"(AG406+AG408+AG410*'Données Générales'!$I$53)*$X$423+AG409*$X$421","v":8.8942999999999991E-3},{"$f":"(AH406+AH408+AH410*'Données Générales'!$I$53)*$X$423+AH409*$X$421","v":5.4440443001443004E-3},{"$f":"(AI408+AI410*'Données Générales'!$I$53)*$X$423+AI409*$X$421","v":0},null,null,"IMRTD ordinaire",{"$f":"(AM406+AM408+AM410*'Données Générales'!$I$53)*$X$423+AM409*$X$421","v":1.2541463135519751E-2},{"$f":"(AN406+AN408+AN410*'Données Générales'!$I$53)*$X$423+AN409*$X$421","v":5.0165852542079E-3},{"$f":"(AO406+AO408+AO410*'Données Générales'!$I$53)*$X$423+AO409*$X$421","v":7.6481369395630348E-3},{"$f":"(AP406+AP408+AP410*'Données Générales'!$I$53)*$X$423+AP409*$X$421","v":7.6481369395630348E-3},null,null,null,null,null,null,null,null,null,null,"Rendement annuel sur dépôt mensuel"]
[null,null,null,null,{"$f":"ROUNDDOWN(E414,-2)","v":202100},"Case F4","Itération en cours","FAUX",{"$f":"ROUNDDOWN(I414,-2)","v":163200},"Case F4","Itération en cours","FAUX",null,null,null,null,{"$f":"'Données Générales'!$E$117","v":2.9000000000000001E-2},{"$f":"('Données Générales'!$H$137/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$118+'Données Générales'!$H$138/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$119+'Données Générales'!$H$139/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$120)","v":5.158823529411765E-2},null,{"$f":"IFERROR(VLOOKUP(S432,$LP$421:$LS$521,LS$417-LP$417+1,FALSE),0)","v":0},{"$f":"FIXED(W423*100,2,FALSE) &\"%\"","v":"50.17%"},null,null,null,null,"Taux maximum revenu fixe",{"$f":"IF(AND($S$423=2,$Q$428=100%),1000000%,AA409)","v":10000},4.6733292227937033E-2,{"$f":"IF(T438>=100%,AB415,T438*MIN(AA415,AB415)+AB415*(T439+T440+T441))","v":4.6733292227937033E-2},"Rendement brut",null,"Rendement net à l'actionnaire",{"$f":"(AG411-AG412+AG413-AG413/$Y$354+AG414)*(1-$V$422)+(AG413/$Y$423)*(1-$V$421)+AG412","v":1.2200054978999999E-2},{"$f":"(AH411-AH412+AH413-AH413/$Y$354+AH414)*(1-$V$422)+(AH413/$Y$423)*(1-$V$421)+AH412","v":2.8830273265165084E-2},{"$f":"(AI411-AI412+AI413-AI413/$Y$354+AI414)*(1-$V$422)+(AI413/$Y$423)*(1-$V$421)+AI412","v":0},null,null,"Rendement net à l'actionnaire",{"$f":"(AM411-AM412+AM413-AM413/$Y$423+AM414)*(1-$V$425)+(AM413/$Y$423)*(1-$V$424)+AM412","v":2.3044425070360822E-2},{"$f":"(AN411-AN412+AN413-AN413/$Y$423+AN414)*(1-$V$425)+(AN413/$Y$423)*(1-$V$424)+AN412","v":3.1741788151799982E-2},2.8263956435714901E-2,2.8263956435714901E-2,{"$f":"(AM415*T438)+(AN415*T439)+(AO415*T440)+(AP415*T441)","v":2.3044425070360822E-2},null,null,null,null,null,null,null,null,null,"(G12*(((1+(PUISSANCE(1+$H$10;1/12)-1))^((1*12)+1))-1)/(PUISSANCE(1+$H$10;1/12)-1))-G12-(12*G12)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Il faudrait enlever l'année de notre tableau",null,null,null,null,null,null,null,null,"Il faudrait ajouter au revenu actuel… est-ce que le revenu actuel sera le même pendant la retraite??... Devrait-on considérer le taux marginal maximum pour être conservateur pour le retrait net ??? Je crois que oui… Donc la case $V$425 au lieu de la case $V$422",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Les prêts sont en fin d'année pour l'IRS (contrairement à l'IFA) et rien n'est déductible pour l'emprunteur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Héritage/Légacy","Corporatif --> Assurance comme catégorie d'actif + SAR + augmenter votre valeur successorale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Itération pour calculer le rendement requis",null,null,{"$f":"IF($Y$428=1,\"Placement dans la société\",\"Corporative investment\")","v":"Corporative investment"},null,null,null,{"$f":"IF($Y$428=1,\"Versement à l'actionnaire\",\"Payment to the shareholder\")","v":"Payment to the shareholder"},null,null,null,null,"Rendement annuel sur dépôt mensuel","Placement dans la société",null,null,null,null,null,null,null,null,"NB. Brut ici",null,null,null,null,null,null,null,null,null,null,{"$f":"\"iA Par \" & IF($Y$428=1,(IF(R426=1,\"(Taux -1%)\",IF(R426=2,\"(Taux -2%)\",IF(R426=3,\"(Valeur garantie)\",\"\")))),(IF(R426=1,\"(Scale -1%)\",IF(R426=2,\"(Scale -2%)\",IF(R426=3,\"(Garanteed value)\",\"\")))))","v":"iA Par (Scale -1%)"},null,null,null,null,null,null,null,null,null,null,"Itération pour calculer le rendement requis",null,null,{"$f":"IF($Y$428=1,\"Placement dans la société\",\"Corporative investment\")","v":"Corporative investment"},null,null,null,{"$f":"IF($Y$428=1,\"Versement à l'actionnaire\",\"Payment to the shareholder\")","v":"Payment to the shareholder"},null,null,null,null,"Placement sans impôt 100% Revenu fixe","Placement dans la société",null,null,null,null,null,null,null,null,"NB. Brut ici",null,null,null,null,null,null,null,null,null,"Placement sans impôt 100% actions","Placement sans impôt selon le profil d'investisseur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fin des paiments si uniforme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$428=1,\"Taux emprunt +\" & T425*100 & \"%\",\"Loan rate +\" & T425*100 & \"%\")","v":"Loan rate +1%"}]
[{"$f":"LN419","v":"Time"},{"$f":"LP419","v":"Age (end of the year)"},{"$f":"LQ419","v":"Annuals premiums"},{"$f":"LS419","v":"Surrender value"},{"$f":"LT419","v":"Annual personal loan"},{"$f":"LU419","v":"Personal loan balance"},{"$f":"LV419","v":"Annual interest"},{"$f":"LW419","v":"LTV ratio"},{"$f":"E419","v":"Annual personal loan"},{"$f":"F419","v":"Personal loan balance"},"Annual interest","LTV ratio",null,null,"Fonds de capitalisation (% considération)",{"$f":"'Input Classe Actif & SAR Corpo'!M68","v":0},"âge / Nom","2e décèes",{"$f":"IF('Input Classe Actif & SAR Corpo'!E32='Mapping - SAR'!G6,2,1)","v":1},{"$f":"'Input Classe Actif & SAR Corpo'!N32","v":0},"Revenu et taux imposition marginal (vivant)","Taux marginal dividendes (vivant)","Taux imposition sur placement","Taux IMRTD","Taux RTD (Tx impôt et IMRTD sur div. Dét.)",null,{"$f":"IF($Y$428=1,\"Temps\",\"Time\")","v":"Time"},{"$f":"IF($Y$428=1,\"Année\",\"Year\")","v":"Year"},{"$f":"IF($Y$428=1,\"Âge (fin d'année)\",\"Age (end of the year)\")","v":"Age (end of the year)"},{"$f":"IF($Y$428=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$428=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$428=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$428=1,\"Valeur de rachat\",\"Surrender value\")","v":"Surrender value"},{"$f":"IF($Y$428=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF(OR(X426=1,X426=3,X426=5),IF($Y$428=1,\"Dividendes imposables (CBR + fonds transitoire)\",\"Taxable Dividend (ACB + Shuttle Fund)\"),\"\")","v":""},{"$f":"IF($Y$428=1,\"CDC\",\"CDA\")","v":"CDA"},{"$f":"IF($Y$428=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$428=1,\"Rendement au décès\",\"Yield at death\")","v":"Yield at death"},{"$f":"IF($Y$428=1,\"Rendement net à la succession\",\"Net return to estate\")","v":"Net return to estate"},{"$f":"IF($Y$428=1,\"Rendement brut équivalent en placement\",\"\nEquivalent gross return on investment\")","v":"\nEquivalent gross return on investment"},"Résultat","Calcul","Valeur recherchée",{"$f":"IF($Y$428=1,\"Solde début d'année\",\"Balance (start of the year)\")","v":"Balance (start of the year)"},{"$f":"IF($Y$428=1,\"Rendement\",\"Yield\")","v":"Yield"},{"$f":"IF($Y$428=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$428=1,\"Solde fin d'année\",\"Balance (end of the year)\")","v":"Balance (end of the year)"},{"$f":"IF($Y$428=1,\"CDC cumulé\",\"Cumulated CDA\")","v":"Cumulated CDA"},{"$f":"IF($Y$428=1,\"IMRTD cumulé\",\"Cumulated RDTOH\")","v":"Cumulated RDTOH"},{"$f":"IF($Y$428=1,\"Dividende (inclus RTD)\", \"Dividend (Including RDT)\")","v":"Dividend (Including RDT)"},{"$f":"IF($Y$428=1,\"Impôt dividende\",\"Dividend tax\")","v":"Dividend tax"},{"$f":"IF($Y$428=1,\"Dividende net à l'actionnaire\",\"Net dividend to the shareholder\")","v":"Net dividend to the shareholder"},null,"Solde à pondérer","Revenus fixes","Actions canadiennes","Actions étrangères","Actions des pays émergents","Revenu d'intérêt","Dividende déterminé","Dividende ordinaire (non dét.)","Dividende étranger","Gain en capital","Gain en capital réalisé","Gain en capital latent","CDC (généré)","IMRTD déterminé (généré)","IMRTD déterminé (cumulatif)","IMRTD non déterminé - ord. (généré)","IMRTD non déterminé - ord. (cumulatif)","Revenu imposable","Impôt","Prime uniforme",{"$f":"IF($Y$428=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$428=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$428=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$428=1,\"Valeur de rachat\",\"Surrender value\")","v":"Surrender value"},{"$f":"IF($Y$428=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF($Y$428=1,\"Dividendes imposables (CBR + fonds transitoire)\",\"Taxable Dividend (ACB + Shuttle Fund)\")","v":"Taxable Dividend (ACB + Shuttle Fund)"},{"$f":"IF($Y$428=1,\"CDC\",\"CDA\")","v":"CDA"},{"$f":"IF($Y$428=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$428=1,\"Rendement au décès\",\"Yield at death\")","v":"Yield at death"},{"$f":"IF($Y$428=1,\"Rendement net à la succession\",\"Net return to estate\")","v":"Net return to estate"},{"$f":"IF($Y$428=1,\"Rendement brut équivalent en placement\",\"\nEquivalent gross return on investment\")","v":"\nEquivalent gross return on investment"},"Résultat","Calcul","Valeur recherchée",{"$f":"IF($Y$428=1,\"Solde début d'année\",\"Balance (start of the year)\")","v":"Balance (start of the year)"},{"$f":"IF($Y$428=1,\"Rendement\",\"Yield\")","v":"Yield"},{"$f":"IF($Y$428=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$428=1,\"Solde fin d'année\",\"Balance (end of the year)\")","v":"Balance (end of the year)"},{"$f":"IF($Y$428=1,\"CDC cumulé\",\"Cumulated CDA\")","v":"Cumulated CDA"},{"$f":"IF($Y$428=1,\"IMRTD cumulé\",\"Cumulated RDTOH\")","v":"Cumulated RDTOH"},{"$f":"IF($Y$428=1,\"Dividende (inclus RTD)\", \"Dividend (Including RDT)\")","v":"Dividend (Including RDT)"},{"$f":"IF($Y$428=1,\"Impôt dividende\",\"Dividend tax\")","v":"Dividend tax"},{"$f":"IF($Y$428=1,\"Dividende net à l'actionnaire\",\"Net dividend to the shareholder\")","v":"Net dividend to the shareholder"},null,"Solde à pondérer","Revenus fixes","Actions canadiennes","Actions étrangères","Actions des pays émergents","Revenu d'intérêt","Dividende déterminé","Dividende ordinaire (non dét.)","Dividende étranger","Gain en capital","Gain en capital réalisé","Gain en capital latent","CDC (généré)","IMRTD déterminé (généré)","IMRTD déterminé (cumulatif)","IMRTD non déterminé - ord. (généré)","IMRTD non déterminé - ord. (cumulatif)","Revenu imposable","Impôt",null,null,"Rendement régulier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rendement iA Par \" & IF(R426=1,\"(Taux -1%)\",IF(R426=2,\"(Taux -2%)\",IF(R426=3,\"(Valeur garantie)\",\"\")))","v":"Rendement iA Par (Taux -1%)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$428=1,\"Temps\",\"Time\")","v":"Time"},{"$f":"IF($Y$428=1,\"Année\",\"Year\")","v":"Year"},{"$f":"IF($Y$428=1,\"Âge (fin d'année)\",\"Age (end of the year)\")","v":"Age (end of the year)"},{"$f":"IF($Y$428=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$428=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$428=1,\"Valeur de rachat\" & IF($X$426=Choix!$A$8,\" (ajustée)\",\"\"),\"Surrender value\" & IF($X$426=Choix!$A$8,\" (ajust)\",\"\"))","v":"Surrender value"},{"$f":"IF($Y$428=1,\"Emprunt \" & IF($Y$432=1,\"personnel \",\"société \") & \"annuel\",\"Annual \" & IF($Y$432=1,\"personal \",\"corporate \") & \"loan\")","v":"Annual personal loan"},{"$f":"IF($Y$428=1,\"Emprunt \" & IF($Y$432=1,\"personnel \",\"société \") & \"cumulatif\",IF($Y$432=1,\"Personal \",\"Corporate \") & \"loan balance\")","v":"Personal loan balance"},{"$f":"IF($Y$428=1,\"Intérêt annuel\",\"Annual interest\")","v":"Annual interest"},{"$f":"IF($Y$428=1,\"Ratio d'emprunt/VR\",\"LTV ratio\")","v":"LTV ratio"},{"$f":"IF($Y$428=1,\"Emprunt net à l'actionnaire\",\"After tax income to shareholder\")","v":"After tax income to shareholder"},{"$f":"IF($Y$428=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$428=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF($Y$428=1,\"Dividendes imposables (CBR + compte transitoire)\",\"Taxable Dividend (ACB + Shuttle Fund)\")","v":"Taxable Dividend (ACB + Shuttle Fund)"},{"$f":"IF($Y$428=1,\"CDC\",\"CDA\")","v":"CDA"},{"$f":"IF($Y$428=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$428=1,\"TRI\",\"IRR\")","v":"IRR"},{"$f":"IF($Y$428=1,\"CDC non utilisé au décès\",\"Unused CDA at death\")","v":"Unused CDA at death"},null,{"$f":"IF($Y$428=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$428=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$428=1,\"Valeur de rachat\" & IF($X$426=Choix!$A$8,\" (ajustée)\",\"\"),\"Surrender value\" & IF($X$426=Choix!$A$8,\" (ajust)\",\"\"))","v":"Surrender value"},{"$f":"IF($Y$428=1,\"Emprunt \" & IF($Y$432=1,\"personnel \",\"société \") & \"annuel\",\"Annual \" & IF($Y$432=1,\"personal \",\"corporate \") & \"loan\")","v":"Annual personal loan"},{"$f":"IF($Y$428=1,\"Emprunt \" & IF($Y$432=1,\"personnel \",\"société \") & \"cumulatif\",IF($Y$432=1,\"Personal \",\"Corporate \") & \"loan balance\")","v":"Personal loan balance"},{"$f":"IF($Y$428=1,\"Intérêt annuel\",\"Annual interest\")","v":"Annual interest"},{"$f":"IF($Y$428=1,\"Ratio d'emprunt/VR\",\"LTV ratio\")","v":"LTV ratio"},{"$f":"IF($Y$428=1,\"Emprunt net à l'actionnaire\",\"After tax income to shareholder\")","v":"After tax income to shareholder"},{"$f":"IF($Y$428=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$428=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF($Y$428=1,\"Dividendes imposables (CBR + compte transitoire)\",\"Taxable Dividend (ACB + Shuttle Fund)\")","v":"Taxable Dividend (ACB + Shuttle Fund)"},{"$f":"IF($Y$428=1,\"CDC\",\"CDA\")","v":"CDA"},{"$f":"IF($Y$428=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$428=1,\"TRI\",\"IRR\")","v":"IRR"},{"$f":"IF($Y$428=1,\"CDC non utilisé au décès\",\"Unused CDA at death\")","v":"Unused CDA at death"},null,null,"Rendement emprunt régulier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rendement emprunt (Taux +\" & T425*100 & \"%)\"","v":"Rendement emprunt (Taux +1%)"}]
[{"$f":"LN421","v":1},{"$f":"LP421","v":51},{"$f":"LQ421","v":0},{"$f":"LS421","v":0},{"$f":"IF($A421=\"\",\"\",IF(OR(B421<'Input Classe Actif & SAR Corpo'!$M$56,B421>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},{"$f":"IF($A421=\"\",\"\",IF($A421=1,E421,F419+G421+E421))","v":0},{"$f":"IF($A421=\"\",\"\",IF($A421=1,0,F419*$R$432))","v":0},{"$f":"IF($A421=\"\",\"\",IF(AND($D421=0,F421=0),0,F421/$D421))","v":0},{"$f":"IF($A421=\"\",\"\",IF(OR(B421<'Input Classe Actif & SAR Corpo'!$M$56,B421>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},{"$f":"IF($A421=\"\",\"\",IF($A421=1,I421,J419+K421+I421))","v":0},{"$f":"IF($A421=\"\",\"\",IF($A421=1,0,J419*($R$432+1%)))","v":0},{"$f":"IF($A421=\"\",\"\",IF(AND($D421=0,J421=0),0,J421/$D421))","v":0},null,null,"Fonds transitoire (% considération)","Conseiller",{"$f":"TEXT('Input Classe Actif & SAR Corpo'!E5,\" \")","v":" "},null,50,{"$f":"S421","v":50},{"$f":"IF(Mapping!D55=1,'Input Classe Actif & SAR Corpo'!M63,'Input Classe Actif & SAR Corpo'!M60)","v":500000},{"$f":"VLOOKUP(U421,'Données Générales'!$B$6:$J$23,9,TRUE)","v":0.39343523999999985},"(Div. Déterminé)",{"$f":"'Données Générales'!$D$42","v":0.18770000000000001},"(Revenu étranger)",1,1,{"$f":"IFERROR(IF(AC421=\"\",\"\",IF(AA421=1,YEAR($V$429)+1,AB420+1)),\"\")","v":2026},{"$f":"IFERROR(IF(Z421=1,IF(AND($S$419=2,$T$419=0),MIN($P$419+1,$S$421+1),$S$421+1),IF(AC420+1<=$U$429,AC420+1,\"\")),\"\")","v":51},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,AD421,AE420+AD421))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",MAX(AH421,AI421)*(1-$V$425)+AJ421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",DO421)","v":"N-A"},47.140673382832851,{"$f":"IF($AC421=\"\",\"\",$AB$415)","v":4.6733292227937033E-2},{"$f":"AZ421","v":0},{"$f":"AK421","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,AD421,AU420+AD421))","v":0},{"$f":"IF($AA421=\"\",\"\",BG421+BH421+BI421+BJ421+BK421)","v":0},{"$f":"IF($AA421=\"\",\"\",BT421)","v":0},{"$f":"IF($AA421=\"\",\"\",AR421+AS421-AT421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BN421,AV420+BN421))","v":0},{"$f":"IF($AA421=\"\",\"\",BP421+BR421)","v":0},{"$f":"IF($AA421=\"\",\"\",AU421+AW421)","v":0},{"$f":"IF($AA421=\"\",\"\",BP421/$Y$423*$V$424+(AU421-AV421-BP421/$Y$423+BP421+BR421)*$V$425)","v":0},{"$f":"IF($AA421=\"\",\"\",AX421-AY421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($X$428=1,(IF(OR($X$426=1,$X$426=3),$AD421/12,$AD421*0.09)*(((1+(POWER(1+$AB$415,1/12)-1))^((1*12)+1))-1)/(POWER(1+$AB$415,1/12)-1))-IF(OR($X$426=1,$X$426=3),$AD421/12,$AD421*0.09)-(12*IF(OR($X$426=1,$X$426=3),$AD421/12,$AD421*0.09)),0))","v":0},{"$f":"IF($AA421=\"\",\"\",AR421)","v":0},{"$f":"IF($AA421=\"\",\"\",$BB421*$T$438)","v":0},{"$f":"IF($AA421=\"\",\"\",$BB421*$T$439)","v":0},{"$f":"IF($AA421=\"\",\"\",$BB421*$T$440)","v":0},{"$f":"IF($AA421=\"\",\"\",$BB421*$T$441)","v":0},{"$f":"IF($AA421=\"\",\"\",BC421*$AA$412*(MIN($AA$415,$AB$415)))","v":0},{"$f":"IF($AA421=\"\",\"\",BD421*$AB$412*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",0)","v":0},{"$f":"IF($AA421=\"\",\"\",(BE421+BF421)*$AB$412*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",BC421*$AA$413*(MIN($AA$415,$AB$415))+(BD421+BE421+BF421)*$AB$413*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BK421*'Données Générales'!$H$54,IF($AA422=\"\",BM420+BK421,(BM420+BK421)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BK421-BL421,BM420+BK421-BL421))","v":0},{"$f":"IF($AA421=\"\",\"\",BL421*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA421=\"\",\"\",BH421*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BO421,BP420+BO421))","v":0},{"$f":"IF($AA421=\"\",\"\",BG421*'Données Générales'!$D$39+BI421*'Données Générales'!$D$41+BJ421*'Données Générales'!$D$42+BL421*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BQ421,BR420+BQ421))","v":0},{"$f":"IF($AA421=\"\",\"\",BG421+BH421+BI421+BJ421+BL421*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA421=\"\",\"\",BG421*'Données Générales'!$E$39+BH421*'Données Générales'!$E$40+BI421*'Données Générales'!$E$41+BJ421*'Données Générales'!$E$42+BL421*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},{"$f":"IF(AC421=\"\",\"\",IF($AA421=1,0,IF(AD421=0,0,IF(AD421=AD420,0,1))))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",BV421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",0)","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",MAX(BZ421,CA421)*(1-$V$425)+CB421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",HN421)","v":"N-A"},46.991693695495719,{"$f":"IF($AC421=\"\",\"\",$AB$415)","v":4.6733292227937033E-2},{"$f":"CR421","v":0},{"$f":"CC421","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,BV421,CM420+BV421))","v":0},{"$f":"IF($AA421=\"\",\"\",CY421+CZ421+DA421+DB421+DC421)","v":0},{"$f":"IF($AA421=\"\",\"\",DL421)","v":0},{"$f":"IF($AA421=\"\",\"\",CJ421+CK421-CL421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,DF421,CN420+DF421))","v":0},{"$f":"IF($AA421=\"\",\"\",DH421+DJ421)","v":0},{"$f":"IF($AA421=\"\",\"\",CM421+CO421)","v":0},{"$f":"IF($AA421=\"\",\"\",DH421/$Y$423*$V$424+(CM421-CN421-DH421/$Y$423+DH421+DJ421)*$V$425)","v":0},{"$f":"IF($AA421=\"\",\"\",CP421-CQ421)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,AD421,CS420+AD421)*(1+IF($S$423=1,$V$438,$R$428)))","v":0},{"$f":"IF($AA421=\"\",\"\",CJ421)","v":0},{"$f":"IF($AA421=\"\",\"\",$CT421*$T$438)","v":0},{"$f":"IF($AA421=\"\",\"\",$CT421*$T$439)","v":0},{"$f":"IF($AA421=\"\",\"\",$CT421*$T$440)","v":0},{"$f":"IF($AA421=\"\",\"\",$CT421*$T$441)","v":0},{"$f":"IF($AA421=\"\",\"\",CU421*$AA$412*(MIN($AA$415,$AB$415)))","v":0},{"$f":"IF($AA421=\"\",\"\",CV421*$AB$412*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",0)","v":0},{"$f":"IF($AA421=\"\",\"\",(CW421+CX421)*$AB$412*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",CU421*$AA$413*(MIN($AA$415,$AB$415))+(CV421+CW421+CX421)*$AB$413*$AB$415)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,DC421*'Données Générales'!$H$54,IF($AA422=\"\",DE420+DC421,(DE420+DC421)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,DC421-DD421,DE420+DC421-DD421))","v":0},{"$f":"IF($AA421=\"\",\"\",DD421*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA421=\"\",\"\",CZ421*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,DG421,DH420+DG421))","v":0},{"$f":"IF($AA421=\"\",\"\",CY421*'Données Générales'!$D$39+DA421*'Données Générales'!$D$41+DB421*'Données Générales'!$D$42+DD421*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,DI421,DJ420+DI421))","v":0},{"$f":"IF($AA421=\"\",\"\",CY421+CZ421+DA421+DB421+DD421*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA421=\"\",\"\",CY421*'Données Générales'!$E$39+CZ421*'Données Générales'!$E$40+DA421*'Données Générales'!$E$41+DB421*'Données Générales'!$E$42+DD421*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,AD421,DM420+AD421)*(1+IF($S$423=1,($V$439*$U$439+$V$440*$U$440+$V$441*$U$441)/($U$439+$U$440+$U$441),$R$429)))","v":0},{"$f":"IF($AA421=\"\",\"\",IF($AA421=1,AD421,DN420+AD421)*(1+IF($S$423=1,$U$443,$T$443)))","v":0},{"$f":"IFERROR(IF($AA421=\"\",\"\",IRR(DP421:HL421)),\"N-A\")","v":"N-A"},{"$f":"IF($AA421=\"\",\"\",IF(DP$420<=$Z421,VLOOKUP(DP$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DP$420-1=$Z421,-$AK421,\"\")))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(DQ$420<=$Z421,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z421,-$AK421,\"\")))","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA421=\"\",\"\",IF(GC$420<=$Z421,VLOOKUP(GC$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GC$420-1=$Z421,-$AK421,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA421=\"\",\"\",IRR(HO421:LK421)),\"N-A\")","v":"N-A"},{"$f":"IF($AA421=\"\",\"\",IF(HO$420<=$Z421,VLOOKUP(HO$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HO$420-1=$Z421,-$CC421,\"\")))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(HP$420<=$Z421,VLOOKUP(HP$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HP$420-1=$Z421,-$CC421,\"\")))","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA421=\"\",\"\",IF(KB$420<=$Z421,VLOOKUP(KB$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KB$420-1=$Z421,-$CC421,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC421=\"\",\"\",IF($AA421=1,0,IF(AND(AD421=0,AD421<>AD420),1,0)))","v":0},1,1,{"$f":"IFERROR(IF(LP421=\"\",\"\",IF(LN421=1,YEAR($V$429)+1,LO420+1)),\"\")","v":2026},{"$f":"IFERROR(IF(LM421=1,IF(AND($S$419=2,$T$419=0),MIN($P$419+1,$S$421+1),$S$421+1),IF(LP420+1<=$U$429,LP420+1,\"\")),\"\")","v":51},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,LQ421,LR420+LQ421))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)*(1-$O$422),0)),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF(AND($LP421>=$S$432,$LP421<=$T$432),$Q$432,0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,LT421,LU420*(1+$R$432)+LT421))","v":0},{"$f":"IF($LN421=\"\",\"\",IF(LM421=1,0,LU420*$R$432))","v":0},{"$f":"IFERROR(IF($LN421=\"\",\"\",LU421/LS421),\"\")","v":""},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,LT421,LT421*(1-$V$422)))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,MAX(LZ421,MA421)*(1-$V$425)+MB421-LU421,MIN(LY421-LU421,MB421)+(MAX(LY421-LU421-MIN(LY421-LU421,MB421),0))*(1-$V$425)))","v":0},{"$f":"IF($LN421=\"\",\"\",MX421)","v":"N-A"},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,0,MB421-MIN(LY421-LU421,MB421)))","v":0},null,{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,MG421,MH420+MG421))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)*(1-$O$422),0)),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF(AND($LP421>=$S$432,$LP421<=$T$432),MIN($Q$432,$X$432),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,MJ421,MK420*(1+$R$432+$T$425)+MJ421))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LM421=1,0,MK420*($R$432+$T$425)))","v":0},{"$f":"IFERROR(IF($LN421=\"\",\"\",MK421/MI421),\"\")","v":""},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,MJ421,MJ421*(1-$V$422)))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,MAX(MP421,MQ421)*(1-$V$425)+MR421-MK421,MIN(MO421-MK421,MR421)+(MAX(MO421-MK421-MIN(MO421-MK421,MR421),0))*(1-$V$425)))","v":0},{"$f":"IF($LN421=\"\",\"\",QW421)","v":"N-A"},{"$f":"IF($LN421=\"\",\"\",IF($Y$432=1,0,MR421-MIN(MO421-MK421,MR421)))","v":0},null,null,{"$f":"IFERROR(IF($AA421=\"\",\"\",IRR(MY421:QU421)),\"N-A\")","v":"N-A"},{"$f":"IF($AA421=\"\",\"\",IF(MY$420<=$LM421,VLOOKUP(MY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MY$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MY$420-1=$LM421,-$MC421,\"\")))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(MZ$420<=$LM421,VLOOKUP(MZ$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MZ$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MZ$420-1=$LM421,-$MC421,\"\")))","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA421=\"\",\"\",IF(PL$420<=$LM421,VLOOKUP(PL$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PL$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PL$420-1=$LM421,-$MC421,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA421=\"\",\"\",IRR(QX421:UT421)),\"N-A\")","v":"N-A"},{"$f":"IF($AA421=\"\",\"\",IF(QX$420<=$LM421,VLOOKUP(QX$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QX$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QX$420-1=$LM421,-$MS421,\"\")))","v":0},{"$f":"IF($AA421=\"\",\"\",IF(QY$420<=$LM421,VLOOKUP(QY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QY$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QY$420-1=$LM421,-$MS421,\"\")))","v":0},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA421=\"\",\"\",IF(TK$420<=$LM421,VLOOKUP(TK$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TK$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TK$420-1=$LM421,-$MS421,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN421=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN421=1,0,LU420)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},{"$f":"IF($LN421=\"\",\"\",0)","v":0},{"$f":"IF($LN421=\"\",\"\",0)","v":0},{"$f":"IF($LN421=\"\",\"\",UV421)","v":0},{"$f":"IF($LN421=\"\",\"\",UY421*$W$423)","v":0},{"$f":"IF($LN421=\"\",\"\",UY421*$X$423)","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,VA421,VB420+VA421))","v":0},null,{"$f":"IF($LN421=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN421=1,0,MK420)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},{"$f":"IF($LN421=\"\",\"\",0)","v":0},{"$f":"IF($LN421=\"\",\"\",0)","v":0},{"$f":"IF($LN421=\"\",\"\",VD421)","v":0},{"$f":"IF($LN421=\"\",\"\",VG421*$W$423)","v":0},{"$f":"IF($LN421=\"\",\"\",VG421*$X$423)","v":0},{"$f":"IF($LN421=\"\",\"\",IF($LN421=1,VI421,VJ420+VI421))","v":0}]
[{"$f":"LN422","v":2},{"$f":"LP422","v":52},{"$f":"LQ422","v":0},{"$f":"LS422","v":0},{"$f":"IF($A422=\"\",\"\",IF(OR(B422<'Input Classe Actif & SAR Corpo'!$M$56,B422>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},{"$f":"IF($A422=\"\",\"\",IF($A422=1,E422,F421+G422+E422))","v":0},{"$f":"IF($A422=\"\",\"\",IF($A422=1,0,F421*$R$432))","v":0},{"$f":"IF($A422=\"\",\"\",IF(AND($D422=0,F422=0),0,F422/$D422))","v":0},{"$f":"IF($A422=\"\",\"\",IF(OR(B422<'Input Classe Actif & SAR Corpo'!$M$56,B422>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},{"$f":"IF($A422=\"\",\"\",IF($A422=1,I422,J421+K422+I422))","v":0},{"$f":"IF($A422=\"\",\"\",IF($A422=1,0,J421*($R$432+1%)))","v":0},{"$f":"IF($A422=\"\",\"\",IF(AND($D422=0,J422=0),0,J422/$D422))","v":0},null,null,0,"Client",{"$f":"TEXT('Input Classe Actif & SAR Corpo'!E14,\" \")","v":" "},null,null,{"$f":"IF(S423=1,T424,Choix!H130)","v":"Pondération"},{"$f":"VLOOKUP(U421,'Données Générales'!$B$6:$J$23,5,TRUE)","v":0.53529599999999999},{"$f":"VLOOKUP(U421,'Données Générales'!$B$6:$J$23,8,TRUE)","v":0.47740179999999999},"(Div. Ordinaire)","(intérêt, G/C, div. ord.)",null,{"$f":"Z421+1","v":2},{"$f":"IFERROR(IF(AC422=\"\",\"\",AA421+1),\"\")","v":2},{"$f":"IFERROR(IF(AC422=\"\",\"\",IF(AA422=1,YEAR($V$429)+1,AB421+1)),\"\")","v":2027},{"$f":"IFERROR(IF(Z422=1,IF(AND($S$419=2,$T$419=0),MIN($P$419+1,$S$421+1),$S$421+1),IF(AC421+1<=$U$429,AC421+1,\"\")),\"\")","v":52},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,AD422,AE421+AD422))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",MAX(AH422,AI422)*(1-$V$425)+AJ422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",DO422)","v":"N-A"},7.6822926350454068,{"$f":"IF($AC422=\"\",\"\",$AB$415)","v":4.6733292227937033E-2},{"$f":"AZ422","v":0},{"$f":"AK422","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,AD422,AU421+AD422))","v":0},{"$f":"IF($AA422=\"\",\"\",BG422+BH422+BI422+BJ422+BK422)","v":0},{"$f":"IF($AA422=\"\",\"\",BT422)","v":0},{"$f":"IF($AA422=\"\",\"\",AR422+AS422-AT422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BN422,AV421+BN422))","v":0},{"$f":"IF($AA422=\"\",\"\",BP422+BR422)","v":0},{"$f":"IF($AA422=\"\",\"\",AU422+AW422)","v":0},{"$f":"IF($AA422=\"\",\"\",BP422/$Y$423*$V$424+(AU422-AV422-BP422/$Y$423+BP422+BR422)*$V$425)","v":0},{"$f":"IF($AA422=\"\",\"\",AX422-AY422)","v":0},null,{"$f":"IF($AA422=\"\",\"\",AR422)","v":0},{"$f":"IF($AA422=\"\",\"\",$BB422*$T$438)","v":0},0,0,0,{"$f":"IF($AA422=\"\",\"\",BC422*$AA$412*(MIN($AA$415,$AB$415)))","v":0},{"$f":"IF($AA422=\"\",\"\",BD422*$AB$412*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",0)","v":0},{"$f":"IF($AA422=\"\",\"\",(BE422+BF422)*$AB$412*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",BC422*$AA$413*(MIN($AA$415,$AB$415))+(BD422+BE422+BF422)*$AB$413*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BK422*'Données Générales'!$H$54,IF($AA423=\"\",BM421+BK422,(BM421+BK422)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BK422-BL422,BM421+BK422-BL422))","v":0},{"$f":"IF($AA422=\"\",\"\",BL422*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA422=\"\",\"\",BH422*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BO422,BP421+BO422))","v":0},{"$f":"IF($AA422=\"\",\"\",BG422*'Données Générales'!$D$39+BI422*'Données Générales'!$D$41+BJ422*'Données Générales'!$D$42+BL422*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BQ422,BR421+BQ422))","v":0},{"$f":"IF($AA422=\"\",\"\",BG422+BH422+BI422+BJ422+BL422*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA422=\"\",\"\",BG422*'Données Générales'!$E$39+BH422*'Données Générales'!$E$40+BI422*'Données Générales'!$E$41+BJ422*'Données Générales'!$E$42+BL422*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},{"$f":"IF(AC422=\"\",\"\",IF($AA422=1,0,IF(AD422=0,0,IF(AD422=AD421,0,1))))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",BW421+BV422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",0)","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",MAX(BZ422,CA422)*(1-$V$425)+CB422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",HN422)","v":"N-A"},7.6362353165907519,{"$f":"IF($AC422=\"\",\"\",$AB$415)","v":4.6733292227937033E-2},{"$f":"CR422","v":0},{"$f":"CC422","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,BV422,CM421+BV422))","v":0},{"$f":"IF($AA422=\"\",\"\",CY422+CZ422+DA422+DB422+DC422)","v":0},{"$f":"IF($AA422=\"\",\"\",DL422)","v":0},{"$f":"IF($AA422=\"\",\"\",CJ422+CK422-CL422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,DF422,CN421+DF422))","v":0},{"$f":"IF($AA422=\"\",\"\",DH422+DJ422)","v":0},{"$f":"IF($AA422=\"\",\"\",CM422+CO422)","v":0},{"$f":"IF($AA422=\"\",\"\",DH422/$Y$423*$V$424+(CM422-CN422-DH422/$Y$423+DH422+DJ422)*$V$425)","v":0},{"$f":"IF($AA422=\"\",\"\",CP422-CQ422)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,AD422,CS421+AD422)*(1+IF($S$423=1,$V$438,$R$428)))","v":0},{"$f":"IF($AA422=\"\",\"\",CJ422)","v":0},0,0,0,0,{"$f":"IF($AA422=\"\",\"\",CU422*$AA$412*(MIN($AA$415,$AB$415)))","v":0},{"$f":"IF($AA422=\"\",\"\",CV422*$AB$412*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",0)","v":0},{"$f":"IF($AA422=\"\",\"\",(CW422+CX422)*$AB$412*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",CU422*$AA$413*(MIN($AA$415,$AB$415))+(CV422+CW422+CX422)*$AB$413*$AB$415)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,DC422*'Données Générales'!$H$54,IF($AA423=\"\",DE421+DC422,(DE421+DC422)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,DC422-DD422,DE421+DC422-DD422))","v":0},{"$f":"IF($AA422=\"\",\"\",DD422*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA422=\"\",\"\",CZ422*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,DG422,DH421+DG422))","v":0},{"$f":"IF($AA422=\"\",\"\",CY422*'Données Générales'!$D$39+DA422*'Données Générales'!$D$41+DB422*'Données Générales'!$D$42+DD422*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,DI422,DJ421+DI422))","v":0},{"$f":"IF($AA422=\"\",\"\",CY422+CZ422+DA422+DB422+DD422*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA422=\"\",\"\",CY422*'Données Générales'!$E$39+CZ422*'Données Générales'!$E$40+DA422*'Données Générales'!$E$41+DB422*'Données Générales'!$E$42+DD422*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,AD422,DM421+AD422)*(1+IF($S$423=1,($V$439*$U$439+$V$440*$U$440+$V$441*$U$441)/($U$439+$U$440+$U$441),$R$429)))","v":0},{"$f":"IF($AA422=\"\",\"\",IF($AA422=1,AD422,DN421+AD422)*(1+IF($S$423=1,$U$443,$T$443)))","v":0},{"$f":"IFERROR(IF($AA422=\"\",\"\",IRR(DP422:HL422)),\"N-A\")","v":"N-A"},{"$f":"IF($AA422=\"\",\"\",IF(DP$420<=$Z422,VLOOKUP(DP$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DP$420-1=$Z422,-$AK422,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA422=\"\",\"\",IRR(HO422:LK422)),\"N-A\")","v":"N-A"},{"$f":"IF($AA422=\"\",\"\",IF(HO$420<=$Z422,VLOOKUP(HO$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HO$420-1=$Z422,-$CC422,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC422=\"\",\"\",IF($AA422=1,0,IF(AND(AD422=0,AD422<>AD421),1,0)))","v":0},{"$f":"LM421+1","v":2},{"$f":"IFERROR(IF(LP422=\"\",\"\",LN421+1),\"\")","v":2},{"$f":"IFERROR(IF(LP422=\"\",\"\",IF(LN422=1,YEAR($V$429)+1,LO421+1)),\"\")","v":2027},{"$f":"IFERROR(IF(LM422=1,IF(AND($S$419=2,$T$419=0),MIN($P$419+1,$S$421+1),$S$421+1),IF(LP421+1<=$U$429,LP421+1,\"\")),\"\")","v":52},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,LQ422,LR421+LQ422))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,LT422,LU421*(1+$R$432)+LT422))","v":0},{"$f":"IF($LN422=\"\",\"\",IF(LM422=1,0,LU421*$R$432))","v":0},{"$f":"IFERROR(IF($LN422=\"\",\"\",LU422/LS422),\"\")","v":""},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,LT422,LT422*(1-$V$422)))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,MAX(LZ422,MA422)*(1-$V$425)+MB422-LU422,MIN(LY422-LU422,MB422)+(MAX(LY422-LU422-MIN(LY422-LU422,MB422),0))*(1-$V$425)))","v":0},{"$f":"IF($LN422=\"\",\"\",MX422)","v":"N-A"},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,0,MB422-MIN(LY422-LU422,MB422)))","v":0},null,{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,MG422,MH421+MG422))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,MJ422,MK421*(1+$R$432+$T$425)+MJ422))","v":0},{"$f":"IF($LN422=\"\",\"\",IF($LM422=1,0,MK421*($R$432+$T$425)))","v":0},{"$f":"IFERROR(IF($LN422=\"\",\"\",MK422/MI422),\"\")","v":""},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,MJ422,MJ422*(1-$V$422)))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA422=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,MAX(MP422,MQ422)*(1-$V$425)+MR422-MK422,MIN(MO422-MK422,MR422)+(MAX(MO422-MK422-MIN(MO422-MK422,MR422),0))*(1-$V$425)))","v":0},{"$f":"IF($LN422=\"\",\"\",QW422)","v":"N-A"},{"$f":"IF($LN422=\"\",\"\",IF($Y$432=1,0,MR422-MIN(MO422-MK422,MR422)))","v":0},null,null,{"$f":"IFERROR(IF($AA422=\"\",\"\",IRR(MY422:QU422)),\"N-A\")","v":"N-A"},{"$f":"IF($AA422=\"\",\"\",IF(MY$420<=$LM422,VLOOKUP(MY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MY$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MY$420-1=$LM422,-$MC422,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA422=\"\",\"\",IRR(QX422:UT422)),\"N-A\")","v":"N-A"},{"$f":"IF($AA422=\"\",\"\",IF(QX$420<=$LM422,VLOOKUP(QX$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QX$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QX$420-1=$LM422,-$MS422,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN422=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN422=1,0,LU421)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},{"$f":"IF($LN422=\"\",\"\",0)","v":0},0,{"$f":"IF($LN422=\"\",\"\",UV422)","v":0},{"$f":"IF($LN422=\"\",\"\",UY422*$W$423)","v":0},{"$f":"IF($LN422=\"\",\"\",UY422*$X$423)","v":0},{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,VA422,VB421+VA422))","v":0},null,{"$f":"IF($LN422=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN422=1,0,MK421)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},{"$f":"IF($LN422=\"\",\"\",0)","v":0},0,{"$f":"IF($LN422=\"\",\"\",VD422)","v":0},{"$f":"IF($LN422=\"\",\"\",VG422*$W$423)","v":0},{"$f":"IF($LN422=\"\",\"\",VG422*$X$423)","v":0},{"$f":"IF($LN422=\"\",\"\",IF($LN422=1,VI422,VJ421+VI422))","v":0}]
[4,54,0,0,{"$f":"IF($A424=\"\",\"\",IF(OR(B424<'Input Classe Actif & SAR Corpo'!$M$56,B424>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A424=\"\",\"\",IF(OR(B424<'Input Classe Actif & SAR Corpo'!$M$56,B424>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,3.5999999999999997E-2,"Province","Capital assuré initial","iA PAR: Choix alternatif","Profil en français",{"$f":"IFERROR(IF(Y428=2,VLOOKUP(T423,Choix!$N$118:$O$122,2,FALSE),T423),T423)","v":"Équilibré"},"Taux d'impôt marginal (décès)",{"$f":"MAX('Données Générales'!$J$6:$J$23)","v":0.39343523999999985},"(Div. Déterminé)","Produit : Nom & #","Chiffre de l'illustration d'assurance",4,{"$f":"IFERROR(IF(AC424=\"\",\"\",AA423+1),\"\")","v":4},2029,54,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",2.1257636973380287,4.6733292227937033E-2,0,{"$f":"AK424","v":0},0,0,0,0,0,0,{"$f":"IF($AA424=\"\",\"\",AU424+AW424)","v":0},{"$f":"IF($AA424=\"\",\"\",BP424/$Y$423*$V$424+(AU424-AV424-BP424/$Y$423+BP424+BR424)*$V$425)","v":0},{"$f":"IF($AA424=\"\",\"\",AX424-AY424)","v":0},null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA424=\"\",\"\",IF($AA424=1,BK424*'Données Générales'!$H$54,IF($AA425=\"\",BM423+BK424,(BM423+BK424)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA424=\"\",\"\",BL424*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA424=\"\",\"\",BH424*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA424=\"\",\"\",BG424*'Données Générales'!$D$39+BI424*'Données Générales'!$D$41+BJ424*'Données Générales'!$D$42+BL424*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA424=\"\",\"\",BG424+BH424+BI424+BJ424+BL424*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA424=\"\",\"\",BG424*'Données Générales'!$E$39+BH424*'Données Générales'!$E$40+BI424*'Données Générales'!$E$41+BJ424*'Données Générales'!$E$42+BL424*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",2.0926490463777747,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA424=\"\",\"\",IF($AA424=1,DC424*'Données Générales'!$H$54,IF($AA425=\"\",DE423+DC424,(DE423+DC424)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA424=\"\",\"\",DD424*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA424=\"\",\"\",CZ424*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA424=\"\",\"\",CY424*'Données Générales'!$D$39+DA424*'Données Générales'!$D$41+DB424*'Données Générales'!$D$42+DD424*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA424=\"\",\"\",CY424+CZ424+DA424+DB424+DD424*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA424=\"\",\"\",CY424*'Données Générales'!$E$39+CZ424*'Données Générales'!$E$40+DA424*'Données Générales'!$E$41+DB424*'Données Générales'!$E$42+DD424*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA424=\"\",\"\",IF(KA$420<=$Z424,VLOOKUP(KA$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KA$420-1=$Z424,-$CC424,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,4,4,2029,54,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA424=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z424+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA424=\"\",\"\",IF(PK$420<=$LM424,VLOOKUP(PK$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PK$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PK$420-1=$LM424,-$MC424,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA424=\"\",\"\",IF(TJ$420<=$LM424,VLOOKUP(TJ$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TJ$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TJ$420-1=$LM424,-$MS424,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN424=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN424=1,0,LU423)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN424=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN424=1,0,MK423)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[5,55,0,0,{"$f":"IF($A425=\"\",\"\",IF(OR(B425<'Input Classe Actif & SAR Corpo'!$M$56,B425>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,{"$f":"IF($A425=\"\",\"\",IF(AND($D425=0,F425=0),0,F425/$D425))","v":0},{"$f":"IF($A425=\"\",\"\",IF(OR(B425<'Input Classe Actif & SAR Corpo'!$M$56,B425>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"Taux du fonds Capital Valeur",{"$f":"'Input Classe Actif & SAR Corpo'!E13","v":"Ontario"},null,null,"Dernier décès",0.01,null,{"$f":"MAX('Données Générales'!$I$6:$I$23)","v":0.47740179999999999},"(Div. Ordinaire)","iA PAR",null,5,5,2030,55,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",1.4815084864568715,4.6733292227937033E-2,0,0,0,0,0,0,0,0,{"$f":"IF($AA425=\"\",\"\",AU425+AW425)","v":0},{"$f":"IF($AA425=\"\",\"\",BP425/$Y$423*$V$424+(AU425-AV425-BP425/$Y$423+BP425+BR425)*$V$425)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA425=\"\",\"\",IF($AA425=1,BK425*'Données Générales'!$H$54,IF($AA426=\"\",BM424+BK425,(BM424+BK425)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA425=\"\",\"\",BL425*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA425=\"\",\"\",BH425*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA425=\"\",\"\",BG425*'Données Générales'!$D$39+BI425*'Données Générales'!$D$41+BJ425*'Données Générales'!$D$42+BL425*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA425=\"\",\"\",BG425+BH425+BI425+BJ425+BL425*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA425=\"\",\"\",BG425*'Données Générales'!$E$39+BH425*'Données Générales'!$E$40+BI425*'Données Générales'!$E$41+BJ425*'Données Générales'!$E$42+BL425*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",1.4485310853953106,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA425=\"\",\"\",IF($AA425=1,DC425*'Données Générales'!$H$54,IF($AA426=\"\",DE424+DC425,(DE424+DC425)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA425=\"\",\"\",DD425*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA425=\"\",\"\",CZ425*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA425=\"\",\"\",CY425*'Données Générales'!$D$39+DA425*'Données Générales'!$D$41+DB425*'Données Générales'!$D$42+DD425*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA425=\"\",\"\",CY425+CZ425+DA425+DB425+DD425*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA425=\"\",\"\",CY425*'Données Générales'!$E$39+CZ425*'Données Générales'!$E$40+DA425*'Données Générales'!$E$41+DB425*'Données Générales'!$E$42+DD425*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,5,{"$f":"IFERROR(IF(LP425=\"\",\"\",LN424+1),\"\")","v":5},2030,55,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA425=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z425+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN425=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN425=1,0,LU424)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN425=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN425=1,0,MK424)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[8,58,0,0,{"$f":"IF($A428=\"\",\"\",IF(OR(B428<'Input Classe Actif & SAR Corpo'!$M$56,B428>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A428=\"\",\"\",IF(OR(B428<'Input Classe Actif & SAR Corpo'!$M$56,B428>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"Taux participation iA PAR","Revenu fixe",1,2.9000000000000001E-2,null,null,null,null,null,{"$f":"IF(OR(X427=\"Annuelle\",X427=\"Annually\"),1,2)","v":1},{"$f":"IF(Mapping!A4=Mapping!B5,1,2)","v":2},8,8,{"$f":"IFERROR(IF(AC428=\"\",\"\",IF(AA428=1,YEAR($V$429)+1,AB427+1)),\"\")","v":2033},58,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.72380728677046402,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"IF($AA428=\"\",\"\",$BB428*$T$438)","v":0},{"$f":"IF($AA428=\"\",\"\",$BB428*$T$439)","v":0},{"$f":"IF($AA428=\"\",\"\",$BB428*$T$440)","v":0},{"$f":"IF($AA428=\"\",\"\",$BB428*$T$441)","v":0},0,0,0,0,0,{"$f":"IF($AA428=\"\",\"\",IF($AA428=1,BK428*'Données Générales'!$H$54,IF($AA429=\"\",BM427+BK428,(BM427+BK428)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA428=\"\",\"\",BL428*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA428=\"\",\"\",BH428*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA428=\"\",\"\",BG428*'Données Générales'!$D$39+BI428*'Données Générales'!$D$41+BJ428*'Données Générales'!$D$42+BL428*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA428=\"\",\"\",BG428+BH428+BI428+BJ428+BL428*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA428=\"\",\"\",BG428*'Données Générales'!$E$39+BH428*'Données Générales'!$E$40+BI428*'Données Générales'!$E$41+BJ428*'Données Générales'!$E$42+BL428*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.68819294457733216,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA428=\"\",\"\",$CT428*$T$438)","v":0},{"$f":"IF($AA428=\"\",\"\",$CT428*$T$439)","v":0},{"$f":"IF($AA428=\"\",\"\",$CT428*$T$440)","v":0},{"$f":"IF($AA428=\"\",\"\",$CT428*$T$441)","v":0},0,0,0,0,0,{"$f":"IF($AA428=\"\",\"\",IF($AA428=1,DC428*'Données Générales'!$H$54,IF($AA429=\"\",DE427+DC428,(DE427+DC428)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA428=\"\",\"\",DD428*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA428=\"\",\"\",CZ428*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA428=\"\",\"\",CY428*'Données Générales'!$D$39+DA428*'Données Générales'!$D$41+DB428*'Données Générales'!$D$42+DD428*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA428=\"\",\"\",CY428+CZ428+DA428+DB428+DD428*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA428=\"\",\"\",CY428*'Données Générales'!$E$39+CZ428*'Données Générales'!$E$40+DA428*'Données Générales'!$E$41+DB428*'Données Générales'!$E$42+DD428*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(JZ$420<=$Z428,VLOOKUP(JZ$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JZ$420-1=$Z428,-$CC428,\"\")))","v":""},"","","","",{"$f":"IF($AA428=\"\",\"\",IF(KE$420<=$Z428,VLOOKUP(KE$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KE$420-1=$Z428,-$CC428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(KU$420<=$Z428,VLOOKUP(KU$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KU$420-1=$Z428,-$CC428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(LK$420<=$Z428,VLOOKUP(LK$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(LK$420-1=$Z428,-$CC428,\"\")))","v":""},0,8,8,{"$f":"IFERROR(IF(LP428=\"\",\"\",IF(LN428=1,YEAR($V$429)+1,LO427+1)),\"\")","v":2033},58,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA428=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z428+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(PJ$420<=$LM428,VLOOKUP(PJ$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PJ$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PJ$420-1=$LM428,-$MC428,\"\")))","v":""},"","","","",{"$f":"IF($AA428=\"\",\"\",IF(PO$420<=$LM428,VLOOKUP(PO$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PO$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PO$420-1=$LM428,-$MC428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(QE$420<=$LM428,VLOOKUP(QE$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QE$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QE$420-1=$LM428,-$MC428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(QU$420<=$LM428,VLOOKUP(QU$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QU$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QU$420-1=$LM428,-$MC428,\"\")))","v":""},null,"N-A",0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(TI$420<=$LM428,VLOOKUP(TI$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TI$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TI$420-1=$LM428,-$MS428,\"\")))","v":""},"","","","",{"$f":"IF($AA428=\"\",\"\",IF(TN$420<=$LM428,VLOOKUP(TN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TN$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TN$420-1=$LM428,-$MS428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(UD$420<=$LM428,VLOOKUP(UD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UD$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UD$420-1=$LM428,-$MS428,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA428=\"\",\"\",IF(UT$420<=$LM428,VLOOKUP(UT$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UT$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UT$420-1=$LM428,-$MS428,\"\")))","v":""},null,{"$f":"IF($LN428=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN428=1,0,LU427)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN428=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN428=1,0,MK427)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[9,59,0,0,{"$f":"IF($A429=\"\",\"\",IF(OR(B429<'Input Classe Actif & SAR Corpo'!$M$56,B429>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A429=\"\",\"\",IF(OR(B429<'Input Classe Actif & SAR Corpo'!$M$56,B429>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Actions",0,4.4492063492063492E-2,{"$f":"'Input Classe Actif & SAR Corpo'!M31","v":85},{"$f":"ROUNDUP(IF(Y429=1,S421+VLOOKUP(S421,'Données Générales'!$B$154:$G$284,5,FALSE),S421+VLOOKUP(S421,'Données Générales'!$B$154:$G$284,6,FALSE)),0)","v":83},100,{"$f":"'Accueil | Home'!A2","v":"2025-02-21"},"Sexe",{"$f":"'Input Classe Actif & SAR Corpo'!E15","v":"Male"},{"$f":"IF(OR(X429=\"Homme\",X429=\"Male\"),1,2)","v":1},{"$f":"Z428+1","v":9},{"$f":"IFERROR(IF(AC429=\"\",\"\",AA428+1),\"\")","v":9},{"$f":"IFERROR(IF(AC429=\"\",\"\",IF(AA429=1,YEAR($V$429)+1,AB428+1)),\"\")","v":2034},59,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,AD429,AE428+AD429))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.60924211000353568,4.6733292227937033E-2,0,{"$f":"AK429","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,AD429,AU428+AD429))","v":0},{"$f":"IF($AA429=\"\",\"\",BG429+BH429+BI429+BJ429+BK429)","v":0},{"$f":"IF($AA429=\"\",\"\",BT429)","v":0},{"$f":"IF($AA429=\"\",\"\",AR429+AS429-AT429)","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BN429,AV428+BN429))","v":0},{"$f":"IF($AA429=\"\",\"\",BP429+BR429)","v":0},{"$f":"IF($AA429=\"\",\"\",AU429+AW429)","v":0},{"$f":"IF($AA429=\"\",\"\",BP429/$Y$423*$V$424+(AU429-AV429-BP429/$Y$423+BP429+BR429)*$V$425)","v":0},{"$f":"IF($AA429=\"\",\"\",AX429-AY429)","v":0},null,{"$f":"IF($AA429=\"\",\"\",AR429)","v":0},{"$f":"IF($AA429=\"\",\"\",$BB429*$T$438)","v":0},{"$f":"IF($AA429=\"\",\"\",$BB429*$T$439)","v":0},{"$f":"IF($AA429=\"\",\"\",$BB429*$T$440)","v":0},{"$f":"IF($AA429=\"\",\"\",$BB429*$T$441)","v":0},0,{"$f":"IF($AA429=\"\",\"\",BD429*$AB$412*$AB$415)","v":0},0,{"$f":"IF($AA429=\"\",\"\",(BE429+BF429)*$AB$412*$AB$415)","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BK429*'Données Générales'!$H$54,IF($AA430=\"\",BM428+BK429,(BM428+BK429)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BK429-BL429,BM428+BK429-BL429))","v":0},{"$f":"IF($AA429=\"\",\"\",BL429*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA429=\"\",\"\",BH429*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BO429,BP428+BO429))","v":0},{"$f":"IF($AA429=\"\",\"\",BG429*'Données Générales'!$D$39+BI429*'Données Générales'!$D$41+BJ429*'Données Générales'!$D$42+BL429*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BQ429,BR428+BQ429))","v":0},{"$f":"IF($AA429=\"\",\"\",BG429+BH429+BI429+BJ429+BL429*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA429=\"\",\"\",BG429*'Données Générales'!$E$39+BH429*'Données Générales'!$E$40+BI429*'Données Générales'!$E$41+BJ429*'Données Générales'!$E$42+BL429*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",BW428+BV429)","v":0},{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.57253148656574981,4.6733292227937033E-2,0,0,{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,BV429,CM428+BV429))","v":0},0,0,0,{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,DF429,CN428+DF429))","v":0},0,0,0,0,0,0,{"$f":"IF($AA429=\"\",\"\",$CT429*$T$438)","v":0},{"$f":"IF($AA429=\"\",\"\",$CT429*$T$439)","v":0},{"$f":"IF($AA429=\"\",\"\",$CT429*$T$440)","v":0},{"$f":"IF($AA429=\"\",\"\",$CT429*$T$441)","v":0},0,0,0,0,0,{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,DC429*'Données Générales'!$H$54,IF($AA430=\"\",DE428+DC429,(DE428+DC429)*'Données Générales'!$H$54)))","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,DC429-DD429,DE428+DC429-DD429))","v":0},{"$f":"IF($AA429=\"\",\"\",DD429*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA429=\"\",\"\",CZ429*'Données Générales'!$D$40)","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,DG429,DH428+DG429))","v":0},{"$f":"IF($AA429=\"\",\"\",CY429*'Données Générales'!$D$39+DA429*'Données Générales'!$D$41+DB429*'Données Générales'!$D$42+DD429*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},{"$f":"IF($AA429=\"\",\"\",IF($AA429=1,DI429,DJ428+DI429))","v":0},{"$f":"IF($AA429=\"\",\"\",CY429+CZ429+DA429+DB429+DD429*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA429=\"\",\"\",CY429*'Données Générales'!$E$39+CZ429*'Données Générales'!$E$40+DA429*'Données Générales'!$E$41+DB429*'Données Générales'!$E$42+DD429*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(IE$420<=$Z429,VLOOKUP(IE$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IE$420-1=$Z429,-$CC429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(IU$420<=$Z429,VLOOKUP(IU$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IU$420-1=$Z429,-$CC429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(JK$420<=$Z429,VLOOKUP(JK$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JK$420-1=$Z429,-$CC429,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,{"$f":"LM428+1","v":9},{"$f":"IFERROR(IF(LP429=\"\",\"\",LN428+1),\"\")","v":9},{"$f":"IFERROR(IF(LP429=\"\",\"\",IF(LN429=1,YEAR($V$429)+1,LO428+1)),\"\")","v":2034},59,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA429=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(NO$420<=$LM429,VLOOKUP(NO$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(NO$420,$LM$421:$MU$521,$LX$417,FALSE),IF(NO$420-1=$LM429,-$MC429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(OE$420<=$LM429,VLOOKUP(OE$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OE$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OE$420-1=$LM429,-$MC429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(OU$420<=$LM429,VLOOKUP(OU$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OU$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OU$420-1=$LM429,-$MC429,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(RN$420<=$LM429,VLOOKUP(RN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(RN$420,$LM$421:$MU$521,$MN$417,FALSE),IF(RN$420-1=$LM429,-$MS429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(SD$420<=$LM429,VLOOKUP(SD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SD$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SD$420-1=$LM429,-$MS429,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA429=\"\",\"\",IF(ST$420<=$LM429,VLOOKUP(ST$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(ST$420,$LM$421:$MU$521,$MN$417,FALSE),IF(ST$420-1=$LM429,-$MS429,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN429=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN429=1,0,LU428)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN429=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN429=1,0,MK428)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[11,61,0,0,{"$f":"IF($A431=\"\",\"\",IF(OR(B431<'Input Classe Actif & SAR Corpo'!$M$56,B431>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,{"$f":"IF($A431=\"\",\"\",IF($A431=1,0,F430*$R$432))","v":0},0,{"$f":"IF($A431=\"\",\"\",IF(OR(B431<'Input Classe Actif & SAR Corpo'!$M$56,B431>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,{"$f":"Q407","v":"Reste à intégrer le fais de garantie"},"Frais de garantie (CP)",null,"Emprunt",null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E52","v":"Personnel"},11,11,2036,61,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.44393621543611811,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA431=\"\",\"\",IF($AA431=1,BK431*'Données Générales'!$H$54,IF($AA432=\"\",BM430+BK431,(BM430+BK431)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA431=\"\",\"\",BL431*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA431=\"\",\"\",BH431*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA431=\"\",\"\",BG431*'Données Générales'!$D$39+BI431*'Données Générales'!$D$41+BJ431*'Données Générales'!$D$42+BL431*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA431=\"\",\"\",BG431+BH431+BI431+BJ431+BL431*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA431=\"\",\"\",BG431*'Données Générales'!$E$39+BH431*'Données Générales'!$E$40+BI431*'Données Générales'!$E$41+BJ431*'Données Générales'!$E$42+BL431*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.40669212437857799,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA431=\"\",\"\",IF($AA431=1,DC431*'Données Générales'!$H$54,IF($AA432=\"\",DE430+DC431,(DE430+DC431)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA431=\"\",\"\",DD431*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA431=\"\",\"\",CZ431*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA431=\"\",\"\",CY431*'Données Générales'!$D$39+DA431*'Données Générales'!$D$41+DB431*'Données Générales'!$D$42+DD431*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA431=\"\",\"\",CY431+CZ431+DA431+DB431+DD431*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA431=\"\",\"\",CY431*'Données Générales'!$E$39+CZ431*'Données Générales'!$E$40+DA431*'Données Générales'!$E$41+DB431*'Données Générales'!$E$42+DD431*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA431=\"\",\"\",IF(DQ$420<=$Z431,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z431,-$AK431,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,11,11,2036,61,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA431=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z431+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN431=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN431=1,0,LU430)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN431=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN431=1,0,MK430)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[12,62,0,0,{"$f":"IF($A432=\"\",\"\",IF(OR(B432<'Input Classe Actif & SAR Corpo'!$M$56,B432>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A432=\"\",\"\",IF(OR(B432<'Input Classe Actif & SAR Corpo'!$M$56,B432>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E53","v":0},"SAR",{"$f":"'Input Classe Actif & SAR Corpo'!M59","v":0},{"$f":"'Input Classe Actif & SAR Corpo'!E54","v":0.05},{"$f":"'Input Classe Actif & SAR Corpo'!M56","v":0},{"$f":"'Input Classe Actif & SAR Corpo'!M57","v":0},{"$f":"'Input Classe Actif & SAR Corpo'!E55","v":0.9},null,{"$f":"E415","v":202100},{"$f":"I415","v":163200},{"$f":"IF(OR(Y431=\"Personnel\",Y431=\"Individual\"),1,2)","v":1},12,12,2037,62,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.3868898463854884,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA432=\"\",\"\",IF($AA432=1,BK432*'Données Générales'!$H$54,IF($AA433=\"\",BM431+BK432,(BM431+BK432)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA432=\"\",\"\",BL432*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA432=\"\",\"\",BH432*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA432=\"\",\"\",BG432*'Données Générales'!$D$39+BI432*'Données Générales'!$D$41+BJ432*'Données Générales'!$D$42+BL432*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA432=\"\",\"\",BG432+BH432+BI432+BJ432+BL432*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA432=\"\",\"\",BG432*'Données Générales'!$E$39+BH432*'Données Générales'!$E$40+BI432*'Données Générales'!$E$41+BJ432*'Données Générales'!$E$42+BL432*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.34773076577065304,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA432=\"\",\"\",IF($AA432=1,DC432*'Données Générales'!$H$54,IF($AA433=\"\",DE431+DC432,(DE431+DC432)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA432=\"\",\"\",DD432*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA432=\"\",\"\",CZ432*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA432=\"\",\"\",CY432*'Données Générales'!$D$39+DA432*'Données Générales'!$D$41+DB432*'Données Générales'!$D$42+DD432*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA432=\"\",\"\",CY432+CZ432+DA432+DB432+DD432*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA432=\"\",\"\",CY432*'Données Générales'!$E$39+CZ432*'Données Générales'!$E$40+DA432*'Données Générales'!$E$41+DB432*'Données Générales'!$E$42+DD432*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,12,12,2037,62,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA432=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z432+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN432=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN432=1,0,LU431)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN432=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN432=1,0,MK431)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[15,65,0,0,{"$f":"IF($A435=\"\",\"\",IF(OR(B435<'Input Classe Actif & SAR Corpo'!$M$56,B435>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A435=\"\",\"\",IF(OR(B435<'Input Classe Actif & SAR Corpo'!$M$56,B435>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Rendement net revenus fixes",{"$f":"FIXED(AG415*100,2,FALSE) & \"%\"","v":"1.22%"},null,"Actions",{"$f":"IF($S$423=2,$R$429,$R$415+$AH$405)","v":4.4492063492063492E-2},{"$f":"FIXED(T435*100,2,FALSE) & \"%\"","v":"4,45%"},{"$f":"ROUND(IF(X426=2,(W435+X435)/((100+1-AC421)*2)*100,(W435/(100+1-AC421))*100),0)","v":100},{"$f":"101-COUNTIF(AN421:AN521,\"\")","v":50},{"$f":"101-COUNTIF(CF421:CF521,\"\")","v":50},null,15,15,2040,65,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.27777456188932359,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA435=\"\",\"\",IF($AA435=1,BK435*'Données Générales'!$H$54,IF($AA436=\"\",BM434+BK435,(BM434+BK435)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA435=\"\",\"\",BL435*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA435=\"\",\"\",BH435*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA435=\"\",\"\",BG435*'Données Générales'!$D$39+BI435*'Données Générales'!$D$41+BJ435*'Données Générales'!$D$42+BL435*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA435=\"\",\"\",BG435+BH435+BI435+BJ435+BL435*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA435=\"\",\"\",BG435*'Données Générales'!$E$39+BH435*'Données Générales'!$E$40+BI435*'Données Générales'!$E$41+BJ435*'Données Générales'!$E$42+BL435*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.23465449088392176,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA435=\"\",\"\",IF($AA435=1,DC435*'Données Générales'!$H$54,IF($AA436=\"\",DE434+DC435,(DE434+DC435)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA435=\"\",\"\",DD435*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA435=\"\",\"\",CZ435*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA435=\"\",\"\",CY435*'Données Générales'!$D$39+DA435*'Données Générales'!$D$41+DB435*'Données Générales'!$D$42+DD435*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA435=\"\",\"\",CY435+CZ435+DA435+DB435+DD435*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA435=\"\",\"\",CY435*'Données Générales'!$E$39+CZ435*'Données Générales'!$E$40+DA435*'Données Générales'!$E$41+DB435*'Données Générales'!$E$42+DD435*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA435=\"\",\"\",IF(DQ$420<=$Z435,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z435,-$AK435,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,15,15,2040,65,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA435=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z435+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN435=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN435=1,0,LU434)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN435=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN435=1,0,MK434)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[16,66,0,0,{"$f":"IF($A436=\"\",\"\",IF(OR(B436<'Input Classe Actif & SAR Corpo'!$M$56,B436>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A436=\"\",\"\",IF(OR(B436<'Input Classe Actif & SAR Corpo'!$M$56,B436>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($S$423=1,\"Rendement brut actions canadiennes\",\"Rendement brut actions\")","v":"Rendement brut actions"},{"$f":"FIXED(AH404*100,2,FALSE) & \"%\"","v":"4,45%"},{"$f":"FIXED(R429*100,2,FALSE) & \"%\"","v":"4.45%"},"Revenus fixes",{"$f":"IF($S$423=2,$R$428,$Q$415+$AG$405)","v":2.9000000000000001E-2},{"$f":"FIXED(T436*100,2,FALSE) & \"%\"","v":"2,90%"},null,null,null,null,16,16,2041,66,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.25409085740501758,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA436=\"\",\"\",IF($AA436=1,BK436*'Données Générales'!$H$54,IF($AA437=\"\",BM435+BK436,(BM435+BK436)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA436=\"\",\"\",BL436*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA436=\"\",\"\",BH436*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA436=\"\",\"\",BG436*'Données Générales'!$D$39+BI436*'Données Générales'!$D$41+BJ436*'Données Générales'!$D$42+BL436*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA436=\"\",\"\",BG436+BH436+BI436+BJ436+BL436*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA436=\"\",\"\",BG436*'Données Générales'!$E$39+BH436*'Données Générales'!$E$40+BI436*'Données Générales'!$E$41+BJ436*'Données Générales'!$E$42+BL436*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.21001542945342438,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA436=\"\",\"\",IF($AA436=1,DC436*'Données Générales'!$H$54,IF($AA437=\"\",DE435+DC436,(DE435+DC436)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA436=\"\",\"\",DD436*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA436=\"\",\"\",CZ436*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA436=\"\",\"\",CY436*'Données Générales'!$D$39+DA436*'Données Générales'!$D$41+DB436*'Données Générales'!$D$42+DD436*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA436=\"\",\"\",CY436+CZ436+DA436+DB436+DD436*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA436=\"\",\"\",CY436*'Données Générales'!$E$39+CZ436*'Données Générales'!$E$40+DA436*'Données Générales'!$E$41+DB436*'Données Générales'!$E$42+DD436*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(KD$420<=$Z436,VLOOKUP(KD$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KD$420-1=$Z436,-$CC436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(KT$420<=$Z436,VLOOKUP(KT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KT$420-1=$Z436,-$CC436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(LJ$420<=$Z436,VLOOKUP(LJ$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(LJ$420-1=$Z436,-$CC436,\"\")))","v":""},"",0,16,16,2041,66,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA436=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(PN$420<=$LM436,VLOOKUP(PN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PN$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PN$420-1=$LM436,-$MC436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(QD$420<=$LM436,VLOOKUP(QD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QD$420-1=$LM436,-$MC436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(QT$420<=$LM436,VLOOKUP(QT$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QT$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QT$420-1=$LM436,-$MC436,\"\")))","v":""},"",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(TM$420<=$LM436,VLOOKUP(TM$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TM$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TM$420-1=$LM436,-$MS436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(UC$420<=$LM436,VLOOKUP(UC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UC$420-1=$LM436,-$MS436,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA436=\"\",\"\",IF(US$420<=$LM436,VLOOKUP(US$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(US$420,$LM$421:$MU$521,$MN$417,FALSE),IF(US$420-1=$LM436,-$MS436,\"\")))","v":""},"",null,{"$f":"IF($LN436=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN436=1,0,LU435)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN436=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN436=1,0,MK435)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[18,68,0,0,{"$f":"IF($A438=\"\",\"\",IF(OR(B438<'Input Classe Actif & SAR Corpo'!$M$56,B438>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A438=\"\",\"\",IF(OR(B438<'Input Classe Actif & SAR Corpo'!$M$56,B438>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($S$423=1,\"Rendement brut actions étrangères\",\"\")","v":""},{"$f":"FIXED(AI404*100,2,FALSE) & \"%\"","v":"0,00%"},null,{"$f":"'Données Générales'!$B$117","v":"Revenus fixes"},{"$f":"IF($S$423=1,HLOOKUP($T$422,'Données Générales'!$C$135:$H$139,2,0),Q428)","v":1},{"$f":"HLOOKUP($T$424,'Données Générales'!$C$135:$H$139,2,0)","v":0.45},{"$f":"'Données Générales'!E117","v":2.9000000000000001E-2},"Capital assuré initial",{"$f":"IF($Y$428=1,FIXED(Q426,0,FALSE) & \" $\",\"$\" & FIXED(Q426,0,FALSE))","v":"$0"},null,18,18,2043,68,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.21770287132764327,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA438=\"\",\"\",IF($AA438=1,BK438*'Données Générales'!$H$54,IF($AA439=\"\",BM437+BK438,(BM437+BK438)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA438=\"\",\"\",BL438*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA438=\"\",\"\",BH438*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA438=\"\",\"\",BG438*'Données Générales'!$D$39+BI438*'Données Générales'!$D$41+BJ438*'Données Générales'!$D$42+BL438*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA438=\"\",\"\",BG438+BH438+BI438+BJ438+BL438*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA438=\"\",\"\",BG438*'Données Générales'!$E$39+BH438*'Données Générales'!$E$40+BI438*'Données Générales'!$E$41+BJ438*'Données Générales'!$E$42+BL438*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.17209065321603123,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA438=\"\",\"\",IF($AA438=1,DC438*'Données Générales'!$H$54,IF($AA439=\"\",DE437+DC438,(DE437+DC438)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA438=\"\",\"\",DD438*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA438=\"\",\"\",CZ438*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA438=\"\",\"\",CY438*'Données Générales'!$D$39+DA438*'Données Générales'!$D$41+DB438*'Données Générales'!$D$42+DD438*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA438=\"\",\"\",CY438+CZ438+DA438+DB438+DD438*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA438=\"\",\"\",CY438*'Données Générales'!$E$39+CZ438*'Données Générales'!$E$40+DA438*'Données Générales'!$E$41+DB438*'Données Générales'!$E$42+DD438*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA438=\"\",\"\",IF(GB$420<=$Z438,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z438,-$AK438,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,18,18,2043,68,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA438=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z438+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN438=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN438=1,0,LU437)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN438=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN438=1,0,MK437)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[19,69,0,0,{"$f":"IF($A439=\"\",\"\",IF(OR(B439<'Input Classe Actif & SAR Corpo'!$M$56,B439>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A439=\"\",\"\",IF(OR(B439<'Input Classe Actif & SAR Corpo'!$M$56,B439>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($S$423=1,\"Rendement net actions étrangères\",\"\")","v":""},{"$f":"FIXED(AI415*100,2,FALSE) & \"%\"","v":"0.00%"},null,{"$f":"'Données Générales'!$B$118","v":"Actions canadiennes"},{"$f":"IF($S$423=1,HLOOKUP($T$422,'Données Générales'!$C$135:$H$139,3,0),Q429)","v":0},{"$f":"HLOOKUP($T$424,'Données Générales'!$C$135:$H$139,3,0)","v":0.37},{"$f":"'Données Générales'!E118","v":4.9000000000000002E-2},"Prime de base initiale",{"$f":"IF($Y$428=1,FIXED(AD421,0,FALSE) & \" $\",\"$\" & FIXED(AD421,0,FALSE))","v":"$0"},null,19,19,2044,69,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.20356520533652175,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA439=\"\",\"\",IF($AA439=1,BK439*'Données Générales'!$H$54,IF($AA440=\"\",BM438+BK439,(BM438+BK439)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA439=\"\",\"\",BL439*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA439=\"\",\"\",BH439*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA439=\"\",\"\",BG439*'Données Générales'!$D$39+BI439*'Données Générales'!$D$41+BJ439*'Données Générales'!$D$42+BL439*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA439=\"\",\"\",BG439+BH439+BI439+BJ439+BL439*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA439=\"\",\"\",BG439*'Données Générales'!$E$39+BH439*'Données Générales'!$E$40+BI439*'Données Générales'!$E$41+BJ439*'Données Générales'!$E$42+BL439*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.15730637139297424,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA439=\"\",\"\",IF($AA439=1,DC439*'Données Générales'!$H$54,IF($AA440=\"\",DE438+DC439,(DE438+DC439)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA439=\"\",\"\",DD439*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA439=\"\",\"\",CZ439*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA439=\"\",\"\",CY439*'Données Générales'!$D$39+DA439*'Données Générales'!$D$41+DB439*'Données Générales'!$D$42+DD439*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA439=\"\",\"\",CY439+CZ439+DA439+DB439+DD439*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA439=\"\",\"\",CY439*'Données Générales'!$E$39+CZ439*'Données Générales'!$E$40+DA439*'Données Générales'!$E$41+DB439*'Données Générales'!$E$42+DD439*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA439=\"\",\"\",IF(DQ$420<=$Z439,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z439,-$AK439,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,19,19,2044,69,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA439=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN439=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN439=1,0,LU438)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN439=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN439=1,0,MK438)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[22,72,0,0,{"$f":"IF($A442=\"\",\"\",IF(OR(B442<'Input Classe Actif & SAR Corpo'!$M$56,B442>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A442=\"\",\"\",IF(OR(B442<'Input Classe Actif & SAR Corpo'!$M$56,B442>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Frais de gestion actions étrangères",{"$f":"FIXED(AI405*100,2,FALSE) &\"%\"","v":"0,00%"},null,null,null,null,null,"À l'âge estimé",null,null,22,22,2047,72,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.17204500832276767,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA442=\"\",\"\",IF($AA442=1,BK442*'Données Générales'!$H$54,IF($AA443=\"\",BM441+BK442,(BM441+BK442)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA442=\"\",\"\",BL442*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA442=\"\",\"\",BH442*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA442=\"\",\"\",BG442*'Données Générales'!$D$39+BI442*'Données Générales'!$D$41+BJ442*'Données Générales'!$D$42+BL442*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA442=\"\",\"\",BG442+BH442+BI442+BJ442+BL442*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA442=\"\",\"\",BG442*'Données Générales'!$E$39+BH442*'Données Générales'!$E$40+BI442*'Données Générales'!$E$41+BJ442*'Données Générales'!$E$42+BL442*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.12421499322293394,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA442=\"\",\"\",IF($AA442=1,DC442*'Données Générales'!$H$54,IF($AA443=\"\",DE441+DC442,(DE441+DC442)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA442=\"\",\"\",DD442*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA442=\"\",\"\",CZ442*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA442=\"\",\"\",CY442*'Données Générales'!$D$39+DA442*'Données Générales'!$D$41+DB442*'Données Générales'!$D$42+DD442*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA442=\"\",\"\",CY442+CZ442+DA442+DB442+DD442*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA442=\"\",\"\",CY442*'Données Générales'!$E$39+CZ442*'Données Générales'!$E$40+DA442*'Données Générales'!$E$41+DB442*'Données Générales'!$E$42+DD442*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA442=\"\",\"\",IF(GB$420<=$Z442,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z442,-$AK442,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,22,22,2047,72,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA442=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z442+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN442=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN442=1,0,LU441)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN442=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN442=1,0,MK441)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[23,73,0,0,{"$f":"IF($A443=\"\",\"\",IF(OR(B443<'Input Classe Actif & SAR Corpo'!$M$56,B443>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A443=\"\",\"\",IF(OR(B443<'Input Classe Actif & SAR Corpo'!$M$56,B443>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,null,null,null,"Rendement pondéré :",{"$f":"IF(S423=1,T438*IF(T422='Données Générales'!$C$135,'Données Générales'!$C$131,'Données Générales'!$D$131)+T439*'Données Générales'!$E$131+T440*'Données Générales'!$F$131+T441*'Données Générales'!$G$131,T438*R428+T439*R429)","v":2.9000000000000001E-2},{"$f":"U438*IF(T424='Données Générales'!$C$135,'Données Générales'!$C$131,'Données Générales'!$D$131)+U439*'Données Générales'!$E$131+U440*'Données Générales'!$F$131+U441*'Données Générales'!$G$131","v":4.1079999999999998E-2},null,"CDC",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(AVIE_ÂgeDécès,$AC$421:$AN$521,$AJ$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(AVIE_ÂgeDécès,$AC$421:$AN$521,$AJ$417,FALSE),0,FALSE))","v":"$0"},null,23,23,2048,73,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.16421754029748037,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA443=\"\",\"\",IF($AA443=1,BK443*'Données Générales'!$H$54,IF($AA444=\"\",BM442+BK443,(BM442+BK443)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA443=\"\",\"\",BL443*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA443=\"\",\"\",BH443*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA443=\"\",\"\",BG443*'Données Générales'!$D$39+BI443*'Données Générales'!$D$41+BJ443*'Données Générales'!$D$42+BL443*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA443=\"\",\"\",BG443+BH443+BI443+BJ443+BL443*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA443=\"\",\"\",BG443*'Données Générales'!$E$39+BH443*'Données Générales'!$E$40+BI443*'Données Générales'!$E$41+BJ443*'Données Générales'!$E$42+BL443*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.11597113293317088,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA443=\"\",\"\",IF($AA443=1,DC443*'Données Générales'!$H$54,IF($AA444=\"\",DE442+DC443,(DE442+DC443)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA443=\"\",\"\",DD443*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA443=\"\",\"\",CZ443*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA443=\"\",\"\",CY443*'Données Générales'!$D$39+DA443*'Données Générales'!$D$41+DB443*'Données Générales'!$D$42+DD443*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA443=\"\",\"\",CY443+CZ443+DA443+DB443+DD443*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA443=\"\",\"\",CY443*'Données Générales'!$E$39+CZ443*'Données Générales'!$E$40+DA443*'Données Générales'!$E$41+DB443*'Données Générales'!$E$42+DD443*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA443=\"\",\"\",IF(DQ$420<=$Z443,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z443,-$AK443,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,23,23,2048,73,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA443=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN443=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN443=1,0,LU442)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN443=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN443=1,0,MK442)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[25,75,0,0,{"$f":"IF($A445=\"\",\"\",IF(OR(B445<'Input Classe Actif & SAR Corpo'!$M$56,B445>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A445=\"\",\"\",IF(OR(B445<'Input Classe Actif & SAR Corpo'!$M$56,B445>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Barème standard",null,null,null,"Barème -1%",null,null,null,null,null,25,25,2050,75,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.15140443006950358,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA445=\"\",\"\",IF($AA445=1,BK445*'Données Générales'!$H$54,IF($AA446=\"\",BM444+BK445,(BM444+BK445)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA445=\"\",\"\",BL445*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA445=\"\",\"\",BH445*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA445=\"\",\"\",BG445*'Données Générales'!$D$39+BI445*'Données Générales'!$D$41+BJ445*'Données Générales'!$D$42+BL445*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA445=\"\",\"\",BG445+BH445+BI445+BJ445+BL445*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA445=\"\",\"\",BG445*'Données Générales'!$E$39+BH445*'Données Générales'!$E$40+BI445*'Données Générales'!$E$41+BJ445*'Données Générales'!$E$42+BL445*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10248481991142638,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA445=\"\",\"\",IF($AA445=1,DC445*'Données Générales'!$H$54,IF($AA446=\"\",DE444+DC445,(DE444+DC445)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA445=\"\",\"\",DD445*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA445=\"\",\"\",CZ445*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA445=\"\",\"\",CY445*'Données Générales'!$D$39+DA445*'Données Générales'!$D$41+DB445*'Données Générales'!$D$42+DD445*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA445=\"\",\"\",CY445+CZ445+DA445+DB445+DD445*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA445=\"\",\"\",CY445*'Données Générales'!$E$39+CZ445*'Données Générales'!$E$40+DA445*'Données Générales'!$E$41+DB445*'Données Générales'!$E$42+DD445*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",{"$f":"IF($AA445=\"\",\"\",IF(HO$420<=$Z445,VLOOKUP(HO$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HO$420-1=$Z445,-$CC445,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","",{"$f":"IF($AA445=\"\",\"\",IF(IT$420<=$Z445,VLOOKUP(IT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IT$420-1=$Z445,-$CC445,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,25,25,2050,75,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA445=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z445+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",{"$f":"IF($AA445=\"\",\"\",IF(MY$420<=$LM445,VLOOKUP(MY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MY$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MY$420-1=$LM445,-$MC445,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","",{"$f":"IF($AA445=\"\",\"\",IF(OD$420<=$LM445,VLOOKUP(OD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OD$420-1=$LM445,-$MC445,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",{"$f":"IF($AA445=\"\",\"\",IF(QX$420<=$LM445,VLOOKUP(QX$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QX$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QX$420-1=$LM445,-$MS445,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","",{"$f":"IF($AA445=\"\",\"\",IF(SC$420<=$LM445,VLOOKUP(SC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SC$420-1=$LM445,-$MS445,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN445=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN445=1,0,LU444)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN445=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN445=1,0,MK444)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[26,76,0,0,{"$f":"IF($A446=\"\",\"\",IF(OR(B446<'Input Classe Actif & SAR Corpo'!$M$56,B446>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A446=\"\",\"\",IF(OR(B446<'Input Classe Actif & SAR Corpo'!$M$56,B446>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"Net succession","Rendements","Nets","Bruts","Capital décès","Nets","Bruts","Capital décès",null,null,null,26,26,2051,76,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.14614640346090516,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA446=\"\",\"\",IF($AA446=1,BK446*'Données Générales'!$H$54,IF($AA447=\"\",BM445+BK446,(BM445+BK446)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA446=\"\",\"\",BL446*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA446=\"\",\"\",BH446*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA446=\"\",\"\",BG446*'Données Générales'!$D$39+BI446*'Données Générales'!$D$41+BJ446*'Données Générales'!$D$42+BL446*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA446=\"\",\"\",BG446+BH446+BI446+BJ446+BL446*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA446=\"\",\"\",BG446*'Données Générales'!$E$39+BH446*'Données Générales'!$E$40+BI446*'Données Générales'!$E$41+BJ446*'Données Générales'!$E$42+BL446*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.6977757030402859E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA446=\"\",\"\",IF($AA446=1,DC446*'Données Générales'!$H$54,IF($AA447=\"\",DE445+DC446,(DE445+DC446)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA446=\"\",\"\",DD446*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA446=\"\",\"\",CZ446*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA446=\"\",\"\",CY446*'Données Générales'!$D$39+DA446*'Données Générales'!$D$41+DB446*'Données Générales'!$D$42+DD446*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA446=\"\",\"\",CY446+CZ446+DA446+DB446+DD446*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA446=\"\",\"\",CY446*'Données Générales'!$E$39+CZ446*'Données Générales'!$E$40+DA446*'Données Générales'!$E$41+DB446*'Données Générales'!$E$42+DD446*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA446=\"\",\"\",IF(GB$420<=$Z446,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z446,-$AK446,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA446=\"\",\"\",IF(IM$420<=$Z446,VLOOKUP(IM$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IM$420-1=$Z446,-$CC446,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,26,26,2051,76,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA446=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA446=\"\",\"\",IF(NW$420<=$LM446,VLOOKUP(NW$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(NW$420,$LM$421:$MU$521,$LX$417,FALSE),IF(NW$420-1=$LM446,-$MC446,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA446=\"\",\"\",IF(RV$420<=$LM446,VLOOKUP(RV$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(RV$420,$LM$421:$MU$521,$MN$417,FALSE),IF(RV$420-1=$LM446,-$MS446,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN446=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN446=1,0,LU445)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN446=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN446=1,0,MK445)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[29,79,0,0,{"$f":"IF($A449=\"\",\"\",IF(OR(B449<'Input Classe Actif & SAR Corpo'!$M$56,B449>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A449=\"\",\"\",IF(OR(B449<'Input Classe Actif & SAR Corpo'!$M$56,B449>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"$0",82,{"$error":"#VALUE!"},"12.51%","$0",{"$error":"#VALUE!"},"7.50%","$0",null,null,null,29,29,2054,79,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.13378042192026168,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA449=\"\",\"\",IF($AA449=1,BK449*'Données Générales'!$H$54,IF($AA450=\"\",BM448+BK449,(BM448+BK449)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA449=\"\",\"\",BL449*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA449=\"\",\"\",BH449*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA449=\"\",\"\",BG449*'Données Générales'!$D$39+BI449*'Données Générales'!$D$41+BJ449*'Données Générales'!$D$42+BL449*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA449=\"\",\"\",BG449+BH449+BI449+BJ449+BL449*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA449=\"\",\"\",BG449*'Données Générales'!$E$39+BH449*'Données Générales'!$E$40+BI449*'Données Générales'!$E$41+BJ449*'Données Générales'!$E$42+BL449*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.4043042359485551E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA449=\"\",\"\",IF($AA449=1,DC449*'Données Générales'!$H$54,IF($AA450=\"\",DE448+DC449,(DE448+DC449)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA449=\"\",\"\",DD449*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA449=\"\",\"\",CZ449*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA449=\"\",\"\",CY449*'Données Générales'!$D$39+DA449*'Données Générales'!$D$41+DB449*'Données Générales'!$D$42+DD449*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA449=\"\",\"\",CY449+CZ449+DA449+DB449+DD449*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA449=\"\",\"\",CY449*'Données Générales'!$E$39+CZ449*'Données Générales'!$E$40+DA449*'Données Générales'!$E$41+DB449*'Données Générales'!$E$42+DD449*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,29,29,2054,79,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA449=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z449+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN449=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN449=1,0,LU448)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN449=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN449=1,0,MK448)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[30,80,0,0,{"$f":"IF($A450=\"\",\"\",IF(OR(B450<'Input Classe Actif & SAR Corpo'!$M$56,B450>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A450=\"\",\"\",IF(OR(B450<'Input Classe Actif & SAR Corpo'!$M$56,B450>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"$0",83,{"$error":"#VALUE!"},"12.23%","$0",{"$error":"#VALUE!"},"7.26%","$0",null,null,null,30,30,2055,80,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.13055209591576997,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA450=\"\",\"\",IF($AA450=1,BK450*'Données Générales'!$H$54,IF($AA451=\"\",BM449+BK450,(BM449+BK450)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA450=\"\",\"\",BL450*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA450=\"\",\"\",BH450*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA450=\"\",\"\",BG450*'Données Générales'!$D$39+BI450*'Données Générales'!$D$41+BJ450*'Données Générales'!$D$42+BL450*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA450=\"\",\"\",BG450+BH450+BI450+BJ450+BL450*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA450=\"\",\"\",BG450*'Données Générales'!$E$39+BH450*'Données Générales'!$E$40+BI450*'Données Générales'!$E$41+BJ450*'Données Générales'!$E$42+BL450*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.0678437841602862E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA450=\"\",\"\",IF($AA450=1,DC450*'Données Générales'!$H$54,IF($AA451=\"\",DE449+DC450,(DE449+DC450)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA450=\"\",\"\",DD450*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA450=\"\",\"\",CZ450*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA450=\"\",\"\",CY450*'Données Générales'!$D$39+DA450*'Données Générales'!$D$41+DB450*'Données Générales'!$D$42+DD450*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA450=\"\",\"\",CY450+CZ450+DA450+DB450+DD450*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA450=\"\",\"\",CY450*'Données Générales'!$E$39+CZ450*'Données Générales'!$E$40+DA450*'Données Générales'!$E$41+DB450*'Données Générales'!$E$42+DD450*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA450=\"\",\"\",IF(GB$420<=$Z450,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z450,-$AK450,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,30,30,2055,80,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA450=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN450=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN450=1,0,LU449)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN450=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN450=1,0,MK449)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[32,82,0,0,{"$f":"IF($A452=\"\",\"\",IF(OR(B452<'Input Classe Actif & SAR Corpo'!$M$56,B452>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A452=\"\",\"\",IF(OR(B452<'Input Classe Actif & SAR Corpo'!$M$56,B452>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AK$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AK$417,FALSE),0,FALSE))","v":"$0"},{"$f":"MIN(AVIE_ÂgeDécès,95)","v":85},{"$f":"FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AM$417,FALSE)*100,2,FALSE) & \"%\"","v":{"$error":"#VALUE!"}},{"$f":"FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AN$417,FALSE)*100,2,FALSE) & \"%\"","v":"11.68%"},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AF$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P452,$AC$421:$AN$521,$AF$417,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($X$426=2,FIXED(VLOOKUP(P452,$AC$421:$CF$521,$CE$417,FALSE)*100,2,FALSE) & \"%\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF($X$426=2,FIXED(VLOOKUP(P452,$AC$421:$CF$521,$CF$417,FALSE)*100,2,FALSE) & \"%\",\"\")","v":"6.84%"},{"$f":"IF($X$426=2,IF($Y$428=1,FIXED(VLOOKUP(P452,$AC$421:$CF$521,$BX$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P452,$AC$421:$CF$521,$BX$417,FALSE),0,FALSE)),\"\")","v":"$0"},"Pourquoi il n'y a pas de VRG dans le corpo ? (voir W669 à Y674)",null,null,32,32,2057,82,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.12509515963835474,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA452=\"\",\"\",IF($AA452=1,BK452*'Données Générales'!$H$54,IF($AA453=\"\",BM451+BK452,(BM451+BK452)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA452=\"\",\"\",BL452*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA452=\"\",\"\",BH452*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA452=\"\",\"\",BG452*'Données Générales'!$D$39+BI452*'Données Générales'!$D$41+BJ452*'Données Générales'!$D$42+BL452*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA452=\"\",\"\",BG452+BH452+BI452+BJ452+BL452*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA452=\"\",\"\",BG452*'Données Générales'!$E$39+BH452*'Données Générales'!$E$40+BI452*'Données Générales'!$E$41+BJ452*'Données Générales'!$E$42+BL452*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.5016689039687903E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA452=\"\",\"\",IF($AA452=1,DC452*'Données Générales'!$H$54,IF($AA453=\"\",DE451+DC452,(DE451+DC452)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA452=\"\",\"\",DD452*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA452=\"\",\"\",CZ452*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA452=\"\",\"\",CY452*'Données Générales'!$D$39+DA452*'Données Générales'!$D$41+DB452*'Données Générales'!$D$42+DD452*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA452=\"\",\"\",CY452+CZ452+DA452+DB452+DD452*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA452=\"\",\"\",CY452*'Données Générales'!$E$39+CZ452*'Données Générales'!$E$40+DA452*'Données Générales'!$E$41+DB452*'Données Générales'!$E$42+DD452*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA452=\"\",\"\",IF(KT$420<=$Z452,VLOOKUP(KT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KT$420-1=$Z452,-$CC452,\"\")))","v":""},"","","","","","","","","","","","","","","","","",0,32,32,2057,82,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA452=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z452+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA452=\"\",\"\",IF(QD$420<=$LM452,VLOOKUP(QD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QD$420-1=$LM452,-$MC452,\"\")))","v":""},"","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA452=\"\",\"\",IF(UC$420<=$LM452,VLOOKUP(UC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UC$420-1=$LM452,-$MS452,\"\")))","v":""},"","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN452=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN452=1,0,LU451)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN452=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN452=1,0,MK451)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[33,83,0,0,{"$f":"IF($A453=\"\",\"\",IF(OR(B453<'Input Classe Actif & SAR Corpo'!$M$56,B453>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A453=\"\",\"\",IF(OR(B453<'Input Classe Actif & SAR Corpo'!$M$56,B453>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AK$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AK$417,FALSE),0,FALSE))","v":"$0"},{"$f":"P452+1","v":86},{"$f":"FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AM$417,FALSE)*100,2,FALSE) & \"%\"","v":{"$error":"#VALUE!"}},{"$f":"FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AN$417,FALSE)*100,2,FALSE) & \"%\"","v":"11.43%"},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AF$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P453,$AC$421:$AN$521,$AF$417,FALSE),0,FALSE))","v":"$0"},{"$error":"#VALUE!"},"6.66%",{"$f":"IF($X$426=2,IF($Y$428=1,FIXED(VLOOKUP(P453,$AC$421:$CF$521,$BX$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P453,$AC$421:$CF$521,$BX$417,FALSE),0,FALSE)),\"\")","v":"$0"},null,null,null,33,33,2058,83,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",DO453)","v":"N-A"},0.12234168304881922,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA453=\"\",\"\",IF($AA453=1,BK453*'Données Générales'!$H$54,IF($AA454=\"\",BM452+BK453,(BM452+BK453)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA453=\"\",\"\",BL453*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA453=\"\",\"\",BH453*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA453=\"\",\"\",BG453*'Données Générales'!$D$39+BI453*'Données Générales'!$D$41+BJ453*'Données Générales'!$D$42+BL453*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA453=\"\",\"\",BG453+BH453+BI453+BJ453+BL453*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA453=\"\",\"\",BG453*'Données Générales'!$E$39+BH453*'Données Générales'!$E$40+BI453*'Données Générales'!$E$41+BJ453*'Données Générales'!$E$42+BL453*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",HN453)","v":"N-A"},7.260607575743469E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA453=\"\",\"\",IF($AA453=1,DC453*'Données Générales'!$H$54,IF($AA454=\"\",DE452+DC453,(DE452+DC453)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA453=\"\",\"\",DD453*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA453=\"\",\"\",CZ453*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA453=\"\",\"\",CY453*'Données Générales'!$D$39+DA453*'Données Générales'!$D$41+DB453*'Données Générales'!$D$42+DD453*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA453=\"\",\"\",CY453+CZ453+DA453+DB453+DD453*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA453=\"\",\"\",CY453*'Données Générales'!$E$39+CZ453*'Données Générales'!$E$40+DA453*'Données Générales'!$E$41+DB453*'Données Générales'!$E$42+DD453*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA453=\"\",\"\",IF(KF$420<=$Z453,VLOOKUP(KF$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KF$420-1=$Z453,-$CC453,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,33,33,2058,83,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA453=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA453=\"\",\"\",IF(PP$420<=$LM453,VLOOKUP(PP$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PP$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PP$420-1=$LM453,-$MC453,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA453=\"\",\"\",IF(TO$420<=$LM453,VLOOKUP(TO$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TO$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TO$420-1=$LM453,-$MS453,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN453=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN453=1,0,LU452)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN453=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN453=1,0,MK452)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[36,86,0,0,{"$f":"IF($A456=\"\",\"\",IF(OR(B456<'Input Classe Actif & SAR Corpo'!$M$56,B456>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A456=\"\",\"\",IF(OR(B456<'Input Classe Actif & SAR Corpo'!$M$56,B456>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"$0",89,{"$error":"#VALUE!"},"10.79%","$0",{"$error":"#VALUE!"},"5.97%","$0",null,null,null,36,{"$f":"IFERROR(IF(AC456=\"\",\"\",AA455+1),\"\")","v":36},2061,86,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.1143264369579186,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA456=\"\",\"\",IF($AA456=1,BK456*'Données Générales'!$H$54,IF($AA457=\"\",BM455+BK456,(BM455+BK456)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA456=\"\",\"\",BL456*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA456=\"\",\"\",BH456*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA456=\"\",\"\",BG456*'Données Générales'!$D$39+BI456*'Données Générales'!$D$41+BJ456*'Données Générales'!$D$42+BL456*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA456=\"\",\"\",BG456+BH456+BI456+BJ456+BL456*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA456=\"\",\"\",BG456*'Données Générales'!$E$39+BH456*'Données Générales'!$E$40+BI456*'Données Générales'!$E$41+BJ456*'Données Générales'!$E$42+BL456*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.6598074382040295E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA456=\"\",\"\",IF($AA456=1,DC456*'Données Générales'!$H$54,IF($AA457=\"\",DE455+DC456,(DE455+DC456)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA456=\"\",\"\",DD456*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA456=\"\",\"\",CZ456*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA456=\"\",\"\",CY456*'Données Générales'!$D$39+DA456*'Données Générales'!$D$41+DB456*'Données Générales'!$D$42+DD456*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA456=\"\",\"\",CY456+CZ456+DA456+DB456+DD456*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA456=\"\",\"\",CY456*'Données Générales'!$E$39+CZ456*'Données Générales'!$E$40+DA456*'Données Générales'!$E$41+DB456*'Données Générales'!$E$42+DD456*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,36,36,2061,86,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA456=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z456+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN456=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN456=1,0,LU455)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN456=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN456=1,0,MK455)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[37,87,0,0,{"$f":"IF($A457=\"\",\"\",IF(OR(B457<'Input Classe Actif & SAR Corpo'!$M$56,B457>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A457=\"\",\"\",IF(OR(B457<'Input Classe Actif & SAR Corpo'!$M$56,B457>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,"$0",90,{"$error":"#VALUE!"},"10.60%","$0",{"$error":"#VALUE!"},"5.84%","$0",null,null,null,37,37,2062,87,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.11203702375689042,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA457=\"\",\"\",IF($AA457=1,BK457*'Données Générales'!$H$54,IF($AA458=\"\",BM456+BK457,(BM456+BK457)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA457=\"\",\"\",BL457*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA457=\"\",\"\",BH457*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA457=\"\",\"\",BG457*'Données Générales'!$D$39+BI457*'Données Générales'!$D$41+BJ457*'Données Générales'!$D$42+BL457*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA457=\"\",\"\",BG457+BH457+BI457+BJ457+BL457*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA457=\"\",\"\",BG457*'Données Générales'!$E$39+BH457*'Données Générales'!$E$40+BI457*'Données Générales'!$E$41+BJ457*'Données Générales'!$E$42+BL457*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.4222050060467786E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA457=\"\",\"\",IF($AA457=1,DC457*'Données Générales'!$H$54,IF($AA458=\"\",DE456+DC457,(DE456+DC457)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA457=\"\",\"\",DD457*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA457=\"\",\"\",CZ457*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA457=\"\",\"\",CY457*'Données Générales'!$D$39+DA457*'Données Générales'!$D$41+DB457*'Données Générales'!$D$42+DD457*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA457=\"\",\"\",CY457+CZ457+DA457+DB457+DD457*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA457=\"\",\"\",CY457*'Données Générales'!$E$39+CZ457*'Données Générales'!$E$40+DA457*'Données Générales'!$E$41+DB457*'Données Générales'!$E$42+DD457*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,37,37,2062,87,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA457=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN457=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN457=1,0,LU456)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN457=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN457=1,0,MK456)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[39,89,0,0,{"$f":"IF($A459=\"\",\"\",IF(OR(B459<'Input Classe Actif & SAR Corpo'!$M$56,B459>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A459=\"\",\"\",IF(OR(B459<'Input Classe Actif & SAR Corpo'!$M$56,B459>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Comparatif placement versus assurance",null,null,null,null,{"$f":"IF($Y$428=1,\"Assurance - prestation de décès\",\"Insurance - Death benefit\")","v":"Insurance - Death benefit"},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$CF$521,$AF$417,FALSE)","v":0},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$CF$521,$AK$417,FALSE)","v":0},{"$f":"V459-W459","v":0},null,39,39,2064,89,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10788742717431826,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA459=\"\",\"\",IF($AA459=1,BK459*'Données Générales'!$H$54,IF($AA460=\"\",BM458+BK459,(BM458+BK459)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA459=\"\",\"\",BL459*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA459=\"\",\"\",BH459*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA459=\"\",\"\",BG459*'Données Générales'!$D$39+BI459*'Données Générales'!$D$41+BJ459*'Données Générales'!$D$42+BL459*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA459=\"\",\"\",BG459+BH459+BI459+BJ459+BL459*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA459=\"\",\"\",BG459*'Données Générales'!$E$39+BH459*'Données Générales'!$E$40+BI459*'Données Générales'!$E$41+BJ459*'Données Générales'!$E$42+BL459*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.9744918980774914E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA459=\"\",\"\",IF($AA459=1,DC459*'Données Générales'!$H$54,IF($AA460=\"\",DE458+DC459,(DE458+DC459)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA459=\"\",\"\",DD459*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA459=\"\",\"\",CZ459*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA459=\"\",\"\",CY459*'Données Générales'!$D$39+DA459*'Données Générales'!$D$41+DB459*'Données Générales'!$D$42+DD459*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA459=\"\",\"\",CY459+CZ459+DA459+DB459+DD459*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA459=\"\",\"\",CY459*'Données Générales'!$E$39+CZ459*'Données Générales'!$E$40+DA459*'Données Générales'!$E$41+DB459*'Données Générales'!$E$42+DD459*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA459=\"\",\"\",IF(DQ$420<=$Z459,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z459,-$AK459,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA459=\"\",\"\",IF(JY$420<=$Z459,VLOOKUP(JY$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JY$420-1=$Z459,-$CC459,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,39,39,2064,89,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA459=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z459+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA459=\"\",\"\",IF(PI$420<=$LM459,VLOOKUP(PI$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PI$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PI$420-1=$LM459,-$MC459,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA459=\"\",\"\",IF(TH$420<=$LM459,VLOOKUP(TH$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TH$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TH$420-1=$LM459,-$MS459,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN459=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN459=1,0,LU458)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN459=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN459=1,0,MK458)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[40,90,0,0,{"$f":"IF($A460=\"\",\"\",IF(OR(B460<'Input Classe Actif & SAR Corpo'!$M$56,B460>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A460=\"\",\"\",IF(OR(B460<'Input Classe Actif & SAR Corpo'!$M$56,B460>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Âge","Montants investis","Placement","Assurance vie","Formule (Placement)",{"$f":"IF($Y$428=1,\"100% Revenus fixes\",\"100% Fixed income\")","v":"100% Fixed income"},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$DN$521,$CS$417,FALSE)","v":0},116653.497,{"$f":"V460-W460","v":-116653.497},null,40,40,2065,90,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10598987001506137,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA460=\"\",\"\",IF($AA460=1,BK460*'Données Générales'!$H$54,IF($AA461=\"\",BM459+BK460,(BM459+BK460)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA460=\"\",\"\",BL460*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA460=\"\",\"\",BH460*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA460=\"\",\"\",BG460*'Données Générales'!$D$39+BI460*'Données Générales'!$D$41+BJ460*'Données Générales'!$D$42+BL460*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA460=\"\",\"\",BG460+BH460+BI460+BJ460+BL460*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA460=\"\",\"\",BG460*'Données Générales'!$E$39+BH460*'Données Générales'!$E$40+BI460*'Données Générales'!$E$41+BJ460*'Données Générales'!$E$42+BL460*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.8439454171250974E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA460=\"\",\"\",IF($AA460=1,DC460*'Données Générales'!$H$54,IF($AA461=\"\",DE459+DC460,(DE459+DC460)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA460=\"\",\"\",DD460*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA460=\"\",\"\",CZ460*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA460=\"\",\"\",CY460*'Données Générales'!$D$39+DA460*'Données Générales'!$D$41+DB460*'Données Générales'!$D$42+DD460*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA460=\"\",\"\",CY460+CZ460+DA460+DB460+DD460*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA460=\"\",\"\",CY460*'Données Générales'!$E$39+CZ460*'Données Générales'!$E$40+DA460*'Données Générales'!$E$41+DB460*'Données Générales'!$E$42+DD460*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA460=\"\",\"\",IF(ID$420<=$Z460,VLOOKUP(ID$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(ID$420-1=$Z460,-$CC460,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA460=\"\",\"\",IF(JJ$420<=$Z460,VLOOKUP(JJ$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JJ$420-1=$Z460,-$CC460,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,40,40,2065,90,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA460=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA460=\"\",\"\",IF(NN$420<=$LM460,VLOOKUP(NN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(NN$420,$LM$421:$MU$521,$LX$417,FALSE),IF(NN$420-1=$LM460,-$MC460,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA460=\"\",\"\",IF(OT$420<=$LM460,VLOOKUP(OT$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OT$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OT$420-1=$LM460,-$MC460,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA460=\"\",\"\",IF(RM$420<=$LM460,VLOOKUP(RM$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(RM$420,$LM$421:$MU$521,$MN$417,FALSE),IF(RM$420-1=$LM460,-$MS460,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA460=\"\",\"\",IF(SS$420<=$LM460,VLOOKUP(SS$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SS$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SS$420-1=$LM460,-$MS460,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN460=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN460=1,0,LU459)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN460=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN460=1,0,MK459)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[43,93,0,0,{"$f":"IF($A463=\"\",\"\",IF(OR(B463<'Input Classe Actif & SAR Corpo'!$M$56,B463>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A463=\"\",\"\",IF(OR(B463<'Input Classe Actif & SAR Corpo'!$M$56,B463>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($S$421<65,85,IF(AND($S$421<75,AVIE_ÂgeDécès<85),85,MIN(IF(AVIE_PvsA_Âge1<=80,90,$AC$421+10),95)))","v":85},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P463,$AC$421:$AN$521,$AE$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P463,$AC$421:$AN$521,$AE$417,FALSE),0,FALSE))","v":"$0"},"3 202 661 $",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P463,$AC$421:$CF$521,$AK$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P463,$AC$421:$CF$521,$AK$417,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P463,$AC$421:$CF$521,$AZ$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P463,$AC$421:$CF$521,$AZ$417,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$428=1,\"Investissement total\",\"Total investment\")","v":"Total investment"},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$CF$521,$AE$417,FALSE)","v":0},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$CF$521,$AE$417,FALSE)","v":0},null,null,43,43,2068,93,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10072178842959729,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA463=\"\",\"\",IF($AA463=1,BK463*'Données Générales'!$H$54,IF($AA464=\"\",BM462+BK463,(BM462+BK463)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA463=\"\",\"\",BL463*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA463=\"\",\"\",BH463*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA463=\"\",\"\",BG463*'Données Générales'!$D$39+BI463*'Données Générales'!$D$41+BJ463*'Données Générales'!$D$42+BL463*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA463=\"\",\"\",BG463+BH463+BI463+BJ463+BL463*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA463=\"\",\"\",BG463*'Données Générales'!$E$39+BH463*'Données Générales'!$E$40+BI463*'Données Générales'!$E$41+BJ463*'Données Générales'!$E$42+BL463*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.4807150008556904E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA463=\"\",\"\",IF($AA463=1,DC463*'Données Générales'!$H$54,IF($AA464=\"\",DE462+DC463,(DE462+DC463)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA463=\"\",\"\",DD463*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA463=\"\",\"\",CZ463*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA463=\"\",\"\",CY463*'Données Générales'!$D$39+DA463*'Données Générales'!$D$41+DB463*'Données Générales'!$D$42+DD463*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA463=\"\",\"\",CY463+CZ463+DA463+DB463+DD463*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA463=\"\",\"\",CY463*'Données Générales'!$E$39+CZ463*'Données Générales'!$E$40+DA463*'Données Générales'!$E$41+DB463*'Données Générales'!$E$42+DD463*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA463=\"\",\"\",IF(DQ$420<=$Z463,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z463,-$AK463,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA463=\"\",\"\",IF(IX$420<=$Z463,VLOOKUP(IX$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IX$420-1=$Z463,-$CC463,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,43,43,2068,93,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA463=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA463=\"\",\"\",IF(OH$420<=$LM463,VLOOKUP(OH$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OH$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OH$420-1=$LM463,-$MC463,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA463=\"\",\"\",IF(SG$420<=$LM463,VLOOKUP(SG$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SG$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SG$420-1=$LM463,-$MS463,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN463=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN463=1,0,LU462)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN463=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN463=1,0,MK462)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[44,94,0,0,{"$f":"IF($A464=\"\",\"\",IF(OR(B464<'Input Classe Actif & SAR Corpo'!$M$56,B464>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A464=\"\",\"\",IF(OR(B464<'Input Classe Actif & SAR Corpo'!$M$56,B464>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF(AC421<=80,95,MAX(95,$U$429))","v":95},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P464,$AC$421:$AN$521,$AE$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P464,$AC$421:$AN$521,$AE$417,FALSE),0,FALSE))","v":"$0"},"4 383 076 $",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P464,$AC$421:$CF$521,$AK$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P464,$AC$421:$CF$521,$AK$417,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(P464,$AC$421:$CF$521,$AZ$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(P464,$AC$421:$CF$521,$AZ$417,FALSE),0,FALSE))","v":"$0"},"SAR",null,null,null,null,44,44,2069,94,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.907536219094E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA464=\"\",\"\",IF($AA464=1,BK464*'Données Générales'!$H$54,IF($AA465=\"\",BM463+BK464,(BM463+BK464)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA464=\"\",\"\",BL464*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA464=\"\",\"\",BH464*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA464=\"\",\"\",BG464*'Données Générales'!$D$39+BI464*'Données Générales'!$D$41+BJ464*'Données Générales'!$D$42+BL464*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA464=\"\",\"\",BG464+BH464+BI464+BJ464+BL464*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA464=\"\",\"\",BG464*'Données Générales'!$E$39+BH464*'Données Générales'!$E$40+BI464*'Données Générales'!$E$41+BJ464*'Données Générales'!$E$42+BL464*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.367072643441493E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA464=\"\",\"\",IF($AA464=1,DC464*'Données Générales'!$H$54,IF($AA465=\"\",DE463+DC464,(DE463+DC464)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA464=\"\",\"\",DD464*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA464=\"\",\"\",CZ464*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA464=\"\",\"\",CY464*'Données Générales'!$D$39+DA464*'Données Générales'!$D$41+DB464*'Données Générales'!$D$42+DD464*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA464=\"\",\"\",CY464+CZ464+DA464+DB464+DD464*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA464=\"\",\"\",CY464*'Données Générales'!$E$39+CZ464*'Données Générales'!$E$40+DA464*'Données Générales'!$E$41+DB464*'Données Générales'!$E$42+DD464*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA464=\"\",\"\",IF(IT$420<=$Z464,VLOOKUP(IT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IT$420-1=$Z464,-$CC464,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,44,44,2069,94,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA464=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA464=\"\",\"\",IF(OD$420<=$LM464,VLOOKUP(OD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OD$420-1=$LM464,-$MC464,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA464=\"\",\"\",IF(SC$420<=$LM464,VLOOKUP(SC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SC$420-1=$LM464,-$MS464,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN464=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN464=1,0,LU463)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN464=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN464=1,0,MK463)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[46,96,0,0,{"$f":"IF($A466=\"\",\"\",IF(OR(B466<'Input Classe Actif & SAR Corpo'!$M$56,B466>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A466=\"\",\"\",IF(OR(B466<'Input Classe Actif & SAR Corpo'!$M$56,B466>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,"Graphique Comparaison des autre types d'investissements",null,null,null,null,"Succession (avant remboursement du prêt)",{"$f":"IF($Y$432=1,IF($Y$428=1,FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$LU$417-3,FALSE)+VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$MC$417-3,FALSE),0,FALSE) & \" $\",\"$\" & FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$LU$417-3,FALSE)+VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$MC$417-3,FALSE),0,FALSE)),0)","v":"$0"},null,null,null,46,{"$f":"IFERROR(IF(AC466=\"\",\"\",AA465+1),\"\")","v":46},2071,96,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.5862214881478031E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA466=\"\",\"\",IF($AA466=1,BK466*'Données Générales'!$H$54,IF($AA467=\"\",BM465+BK466,(BM465+BK466)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA466=\"\",\"\",BL466*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA466=\"\",\"\",BH466*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA466=\"\",\"\",BG466*'Données Générales'!$D$39+BI466*'Données Générales'!$D$41+BJ466*'Données Générales'!$D$42+BL466*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA466=\"\",\"\",BG466+BH466+BI466+BJ466+BL466*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA466=\"\",\"\",BG466*'Données Générales'!$E$39+BH466*'Données Générales'!$E$40+BI466*'Données Générales'!$E$41+BJ466*'Données Générales'!$E$42+BL466*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.1455086739864576E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA466=\"\",\"\",IF($AA466=1,DC466*'Données Générales'!$H$54,IF($AA467=\"\",DE465+DC466,(DE465+DC466)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA466=\"\",\"\",DD466*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA466=\"\",\"\",CZ466*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA466=\"\",\"\",CY466*'Données Générales'!$D$39+DA466*'Données Générales'!$D$41+DB466*'Données Générales'!$D$42+DD466*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA466=\"\",\"\",CY466+CZ466+DA466+DB466+DD466*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA466=\"\",\"\",CY466*'Données Générales'!$E$39+CZ466*'Données Générales'!$E$40+DA466*'Données Générales'!$E$41+DB466*'Données Générales'!$E$42+DD466*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","",{"$f":"IF($AA466=\"\",\"\",IF(GB$420<=$Z466,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z466,-$AK466,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,46,46,2071,96,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA466=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN466=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN466=1,0,LU465)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN466=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN466=1,0,MK465)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[47,97,0,0,{"$f":"IF($A467=\"\",\"\",IF(OR(B467<'Input Classe Actif & SAR Corpo'!$M$56,B467>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A467=\"\",\"\",IF(OR(B467<'Input Classe Actif & SAR Corpo'!$M$56,B467>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($Y$428=1,\"Actions\",\"Equity\")","v":"Equity"},{"$f":"IF($S$423=1,VLOOKUP($T$424,'Données Générales'!$B$108:$E$112,3,FALSE),Q429)","v":0},{"$f":"IF($Y$428=1,\"Actions\",\"Equity\")","v":"Equity"},{"$f":"IF($S$423=1,VLOOKUP($T$424,'Données Générales'!$B$108:$E$112,3,FALSE),Q429)","v":0},null,"Succession nette",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$MC$417-3,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$MC$417-3,FALSE),0,FALSE))","v":"$0"},null,null,null,47,47,2072,97,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.4261816140490964E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA467=\"\",\"\",IF($AA467=1,BK467*'Données Générales'!$H$54,IF($AA468=\"\",BM466+BK467,(BM466+BK467)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA467=\"\",\"\",BL467*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA467=\"\",\"\",BH467*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA467=\"\",\"\",BG467*'Données Générales'!$D$39+BI467*'Données Générales'!$D$41+BJ467*'Données Générales'!$D$42+BL467*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA467=\"\",\"\",BG467+BH467+BI467+BJ467+BL467*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA467=\"\",\"\",BG467*'Données Générales'!$E$39+BH467*'Données Générales'!$E$40+BI467*'Données Générales'!$E$41+BJ467*'Données Générales'!$E$42+BL467*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.035451010741996E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA467=\"\",\"\",IF($AA467=1,DC467*'Données Générales'!$H$54,IF($AA468=\"\",DE466+DC467,(DE466+DC467)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA467=\"\",\"\",DD467*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA467=\"\",\"\",CZ467*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA467=\"\",\"\",CY467*'Données Générales'!$D$39+DA467*'Données Générales'!$D$41+DB467*'Données Générales'!$D$42+DD467*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA467=\"\",\"\",CY467+CZ467+DA467+DB467+DD467*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA467=\"\",\"\",CY467*'Données Générales'!$E$39+CZ467*'Données Générales'!$E$40+DA467*'Données Générales'!$E$41+DB467*'Données Générales'!$E$42+DD467*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,{"$f":"IF($AA467=\"\",\"\",IF(DQ$420<=$Z467,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z467,-$AK467,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,47,47,2072,97,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA467=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN467=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN467=1,0,LU466)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN467=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN467=1,0,MK466)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[49,99,0,0,{"$f":"IF($A469=\"\",\"\",IF(OR(B469<'Input Classe Actif & SAR Corpo'!$M$56,B469>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A469=\"\",\"\",IF(OR(B469<'Input Classe Actif & SAR Corpo'!$M$56,B469>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,{"$f":"IF($Y$428=1,\"Revenus fixes\",\"Fixed income\")","v":"Fixed income"},{"$f":"IF($S$423=1,VLOOKUP($T$424,'Données Générales'!$B$108:$E$112,2,FALSE),Q428)","v":1},null,null,null,"Surplus en CDC",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$ME$417-3,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(AVIE_ÂgeDécès,$LP$421:$MF$521,$ME$417-3,FALSE),0,FALSE))","v":"$0"},null,null,null,49,49,2074,99,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.0937553811134761E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA469=\"\",\"\",IF($AA469=1,BK469*'Données Générales'!$H$54,IF($AA470=\"\",BM468+BK469,(BM468+BK469)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA469=\"\",\"\",BL469*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA469=\"\",\"\",BH469*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA469=\"\",\"\",BG469*'Données Générales'!$D$39+BI469*'Données Générales'!$D$41+BJ469*'Données Générales'!$D$42+BL469*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA469=\"\",\"\",BG469+BH469+BI469+BJ469+BL469*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA469=\"\",\"\",BG469*'Données Générales'!$E$39+BH469*'Données Générales'!$E$40+BI469*'Données Générales'!$E$41+BJ469*'Données Générales'!$E$42+BL469*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",4.8083407217880902E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA469=\"\",\"\",IF($AA469=1,DC469*'Données Générales'!$H$54,IF($AA470=\"\",DE468+DC469,(DE468+DC469)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA469=\"\",\"\",DD469*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA469=\"\",\"\",CZ469*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA469=\"\",\"\",CY469*'Données Générales'!$D$39+DA469*'Données Générales'!$D$41+DB469*'Données Générales'!$D$42+DD469*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA469=\"\",\"\",CY469+CZ469+DA469+DB469+DD469*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA469=\"\",\"\",CY469*'Données Générales'!$E$39+CZ469*'Données Générales'!$E$40+DA469*'Données Générales'!$E$41+DB469*'Données Générales'!$E$42+DD469*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,49,49,2074,99,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA469=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,"N-A",0,null,null,{"$f":"IFERROR(IF($AA469=\"\",\"\",IRR(MY469:OV469)),\"N-A\")","v":"N-A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN469=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN469=1,0,LU468)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN469=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN469=1,0,MK468)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
[50,100,0,0,{"$f":"IF($A470=\"\",\"\",IF(OR(B470<'Input Classe Actif & SAR Corpo'!$M$56,B470>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":0},0,0,0,{"$f":"IF($A470=\"\",\"\",IF(OR(B470<'Input Classe Actif & SAR Corpo'!$M$56,B470>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":0},0,0,0,null,null,null,null,null,null,null,null,"Montant d'emprunt net",{"$f":"IF($Y$428=1,FIXED(VLOOKUP(AVIE_DébutSAR,$LP$421:$MF$521,$LX$417-3,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(AVIE_DébutSAR,$LP$421:$MF$521,$LX$417-3,FALSE),0,FALSE))","v":{"$error":"#N/A"}},null,null,null,50,50,2075,100,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.8743829912024355E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA470=\"\",\"\",IF($AA470=1,BK470*'Données Générales'!$H$54,IF($AA471=\"\",BM469+BK470,(BM469+BK470)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA470=\"\",\"\",BL470*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA470=\"\",\"\",BH470*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA470=\"\",\"\",BG470*'Données Générales'!$D$39+BI470*'Données Générales'!$D$41+BJ470*'Données Générales'!$D$42+BL470*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA470=\"\",\"\",BG470+BH470+BI470+BJ470+BL470*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA470=\"\",\"\",BG470*'Données Générales'!$E$39+BH470*'Données Générales'!$E$40+BI470*'Données Générales'!$E$41+BJ470*'Données Générales'!$E$42+BL470*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",4.6733292227937033E-2,4.6733292227937033E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA470=\"\",\"\",IF($AA470=1,DC470*'Données Générales'!$H$54,IF($AA471=\"\",DE469+DC470,(DE469+DC470)*'Données Générales'!$H$54)))","v":0},0,{"$f":"IF($AA470=\"\",\"\",DD470*(1-'Données Générales'!$I$53))","v":0},{"$f":"IF($AA470=\"\",\"\",CZ470*'Données Générales'!$D$40)","v":0},0,{"$f":"IF($AA470=\"\",\"\",CY470*'Données Générales'!$D$39+DA470*'Données Générales'!$D$41+DB470*'Données Générales'!$D$42+DD470*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":0},0,{"$f":"IF($AA470=\"\",\"\",CY470+CZ470+DA470+DB470+DD470*'Données Générales'!$I$53)","v":0},{"$f":"IF($AA470=\"\",\"\",CY470*'Données Générales'!$E$39+CZ470*'Données Générales'!$E$40+DA470*'Données Générales'!$E$41+DB470*'Données Générales'!$E$42+DD470*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":0},0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(GB$420<=$Z470,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z470,-$AK470,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(KL$420<=$Z470,VLOOKUP(KL$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KL$420-1=$Z470,-$CC470,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(LC$420<=$Z470,VLOOKUP(LC$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(LC$420-1=$Z470,-$CC470,\"\")))","v":""},"","","","","","","","",0,50,50,2075,100,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,"N-A",0,null,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)*(1-$O$422),0)),0))","v":0},0,0,0,"",0,{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0),0))","v":0},{"$f":"IF($AA470=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(PV$420<=$LM470,VLOOKUP(PV$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PV$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PV$420-1=$LM470,-$MC470,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(QM$420<=$LM470,VLOOKUP(QM$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QM$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QM$420-1=$LM470,-$MC470,\"\")))","v":""},"","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(TU$420<=$LM470,VLOOKUP(TU$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TU$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TU$420-1=$LM470,-$MS470,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA470=\"\",\"\",IF(UL$420<=$LM470,VLOOKUP(UL$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UL$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UL$420-1=$LM470,-$MS470,\"\")))","v":""},"","","","","","","","",null,{"$f":"IF($LN470=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN470=1,0,LU469)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0,null,{"$f":"IF($LN470=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN470=1,0,MK469)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":0},0,0,0,0,0,0]
["","","","",{"$f":"IF($A473=\"\",\"\",IF(OR(B473<'Input Classe Actif & SAR Corpo'!$M$56,B473>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A473=\"\",\"\",IF(OR(B473<'Input Classe Actif & SAR Corpo'!$M$56,B473>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,"Diversification via l'assurance vie",null,null,null,null,53,"","","",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA473=\"\",\"\",IF($AA473=1,BK473*'Données Générales'!$H$54,IF($AA474=\"\",BM472+BK473,(BM472+BK473)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA473=\"\",\"\",BL473*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA473=\"\",\"\",BH473*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA473=\"\",\"\",BG473*'Données Générales'!$D$39+BI473*'Données Générales'!$D$41+BJ473*'Données Générales'!$D$42+BL473*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA473=\"\",\"\",BG473+BH473+BI473+BJ473+BL473*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA473=\"\",\"\",BG473*'Données Générales'!$E$39+BH473*'Données Générales'!$E$40+BI473*'Données Générales'!$E$41+BJ473*'Données Générales'!$E$42+BL473*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA473=\"\",\"\",IF($AA473=1,DC473*'Données Générales'!$H$54,IF($AA474=\"\",DE472+DC473,(DE472+DC473)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA473=\"\",\"\",DD473*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA473=\"\",\"\",CZ473*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA473=\"\",\"\",CY473*'Données Générales'!$D$39+DA473*'Données Générales'!$D$41+DB473*'Données Générales'!$D$42+DD473*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA473=\"\",\"\",CY473+CZ473+DA473+DB473+DD473*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA473=\"\",\"\",CY473*'Données Générales'!$E$39+CZ473*'Données Générales'!$E$40+DA473*'Données Générales'!$E$41+DB473*'Données Générales'!$E$42+DD473*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",53,"","","",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA473=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN473=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN473=1,0,LU472)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN473=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN473=1,0,MK472)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A474=\"\",\"\",IF(OR(B474<'Input Classe Actif & SAR Corpo'!$M$56,B474>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A474=\"\",\"\",IF(OR(B474<'Input Classe Actif & SAR Corpo'!$M$56,B474>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,{"$f":"IF($Y$428=1,\"100% Actions\",\"100% Equity\")","v":"100% Equity"},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$DN$521,$DM$417,FALSE)","v":0},7050891.7549999999,{"$f":"Q474-R474","v":-7050891.7549999999},null,"Produit",{"$f":"IF(Y428=1,_xlfn.IFS(X426=1,\"Genesis\",X426=2,\"participante\",X426=3,\"Capital valeur\",X426=4,\"traditionnelle\",X426=5,\"Héritage\"),_xlfn.IFS(X426=1,\"Genesis\",X426=2,\"participating\",X426=3,\"Equibuild\",X426=4,\"traditional\",X426=5,\"Legacy\"))","v":"participating"},null,null,null,54,"","","",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA474=\"\",\"\",IF($AA474=1,BK474*'Données Générales'!$H$54,IF($AA475=\"\",BM473+BK474,(BM473+BK474)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA474=\"\",\"\",BL474*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA474=\"\",\"\",BH474*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA474=\"\",\"\",BG474*'Données Générales'!$D$39+BI474*'Données Générales'!$D$41+BJ474*'Données Générales'!$D$42+BL474*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA474=\"\",\"\",BG474+BH474+BI474+BJ474+BL474*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA474=\"\",\"\",BG474*'Données Générales'!$E$39+BH474*'Données Générales'!$E$40+BI474*'Données Générales'!$E$41+BJ474*'Données Générales'!$E$42+BL474*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA474=\"\",\"\",IF($AA474=1,DC474*'Données Générales'!$H$54,IF($AA475=\"\",DE473+DC474,(DE473+DC474)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA474=\"\",\"\",DD474*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA474=\"\",\"\",CZ474*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA474=\"\",\"\",CY474*'Données Générales'!$D$39+DA474*'Données Générales'!$D$41+DB474*'Données Générales'!$D$42+DD474*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA474=\"\",\"\",CY474+CZ474+DA474+DB474+DD474*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA474=\"\",\"\",CY474*'Données Générales'!$E$39+CZ474*'Données Générales'!$E$40+DA474*'Données Générales'!$E$41+DB474*'Données Générales'!$E$42+DD474*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA474=\"\",\"\",IF(GB$420<=$Z474,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z474,-$AK474,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",54,"","","",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA474=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN474=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN474=1,0,LU473)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN474=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN474=1,0,MK473)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A476=\"\",\"\",IF(OR(B476<'Input Classe Actif & SAR Corpo'!$M$56,B476>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A476=\"\",\"\",IF(OR(B476<'Input Classe Actif & SAR Corpo'!$M$56,B476>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,{"$f":"IF($Y$428=1,\"100% Revenus fixes\",\"100% Fixed income\")","v":"100% Fixed income"},{"$f":"VLOOKUP(AVIE_ÂgeDécès,$AC$421:$DN$521,$CS$417,FALSE)","v":0},2913992.247,{"$f":"Q476-R476","v":-2913992.247},null,"Investissement annuel (uniforme)",{"$f":"IF($Y$428=1,FIXED(IF(V475=1,AD421,0),0,FALSE)&\" $\",\"$\"&FIXED(IF(V475=1,AD421,0),0,FALSE))","v":"$0"},null,null,null,56,"","","",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA476=\"\",\"\",IF($AA476=1,BK476*'Données Générales'!$H$54,IF($AA477=\"\",BM475+BK476,(BM475+BK476)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA476=\"\",\"\",BL476*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA476=\"\",\"\",BH476*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA476=\"\",\"\",BG476*'Données Générales'!$D$39+BI476*'Données Générales'!$D$41+BJ476*'Données Générales'!$D$42+BL476*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA476=\"\",\"\",BG476+BH476+BI476+BJ476+BL476*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA476=\"\",\"\",BG476*'Données Générales'!$E$39+BH476*'Données Générales'!$E$40+BI476*'Données Générales'!$E$41+BJ476*'Données Générales'!$E$42+BL476*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA476=\"\",\"\",IF($AA476=1,DC476*'Données Générales'!$H$54,IF($AA477=\"\",DE475+DC476,(DE475+DC476)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA476=\"\",\"\",DD476*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA476=\"\",\"\",CZ476*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA476=\"\",\"\",CY476*'Données Générales'!$D$39+DA476*'Données Générales'!$D$41+DB476*'Données Générales'!$D$42+DD476*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA476=\"\",\"\",CY476+CZ476+DA476+DB476+DD476*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA476=\"\",\"\",CY476*'Données Générales'!$E$39+CZ476*'Données Générales'!$E$40+DA476*'Données Générales'!$E$41+DB476*'Données Générales'!$E$42+DD476*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA476=\"\",\"\",IF(ID$420<=$Z476,VLOOKUP(ID$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(ID$420-1=$Z476,-$CC476,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",56,"","","",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA476=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA476=\"\",\"\",IF(NN$420<=$LM476,VLOOKUP(NN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(NN$420,$LM$421:$MU$521,$LX$417,FALSE),IF(NN$420-1=$LM476,-$MC476,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA476=\"\",\"\",IF(RM$420<=$LM476,VLOOKUP(RM$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(RM$420,$LM$421:$MU$521,$MN$417,FALSE),IF(RM$420-1=$LM476,-$MS476,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN476=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN476=1,0,LU475)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN476=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN476=1,0,MK475)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A477=\"\",\"\",IF(OR(B477<'Input Classe Actif & SAR Corpo'!$M$56,B477>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A477=\"\",\"\",IF(OR(B477<'Input Classe Actif & SAR Corpo'!$M$56,B477>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,"Nombre d'année (uniforme)",{"$f":"IF(V475=1,IFERROR(VLOOKUP(1,$LL$421:$LM$521,2,FALSE)-1,\"À vie\"),\"\")","v":"À vie"},null,null,null,57,"","","",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA477=\"\",\"\",IF($AA477=1,BK477*'Données Générales'!$H$54,IF($AA478=\"\",BM476+BK477,(BM476+BK477)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA477=\"\",\"\",BL477*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA477=\"\",\"\",BH477*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA477=\"\",\"\",BG477*'Données Générales'!$D$39+BI477*'Données Générales'!$D$41+BJ477*'Données Générales'!$D$42+BL477*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA477=\"\",\"\",BG477+BH477+BI477+BJ477+BL477*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA477=\"\",\"\",BG477*'Données Générales'!$E$39+BH477*'Données Générales'!$E$40+BI477*'Données Générales'!$E$41+BJ477*'Données Générales'!$E$42+BL477*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA477=\"\",\"\",IF($AA477=1,DC477*'Données Générales'!$H$54,IF($AA478=\"\",DE476+DC477,(DE476+DC477)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA477=\"\",\"\",DD477*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA477=\"\",\"\",CZ477*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA477=\"\",\"\",CY477*'Données Générales'!$D$39+DA477*'Données Générales'!$D$41+DB477*'Données Générales'!$D$42+DD477*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA477=\"\",\"\",CY477+CZ477+DA477+DB477+DD477*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA477=\"\",\"\",CY477*'Données Générales'!$E$39+CZ477*'Données Générales'!$E$40+DA477*'Données Générales'!$E$41+DB477*'Données Générales'!$E$42+DD477*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA477=\"\",\"\",IF(HO$420<=$Z477,VLOOKUP(HO$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HO$420-1=$Z477,-$CC477,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",57,"","","",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA477=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"","","",null,null,"",{"$f":"IF($AA477=\"\",\"\",IF(MY$420<=$LM477,VLOOKUP(MY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MY$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MY$420-1=$LM477,-$MC477,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA477=\"\",\"\",IF(QX$420<=$LM477,VLOOKUP(QX$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QX$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QX$420-1=$LM477,-$MS477,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN477=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN477=1,0,LU476)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN477=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN477=1,0,MK476)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A480=\"\",\"\",IF(OR(B480<'Input Classe Actif & SAR Corpo'!$M$56,B480>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A480=\"\",\"\",IF(OR(B480<'Input Classe Actif & SAR Corpo'!$M$56,B480>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,"Format 2:",{"$f":"P472","v":"Insurance - Death benefit"},{"$f":"Q472","v":0},{"$f":"R472","v":0},{"$f":"S472","v":0},null,"âge","Valeurs de rachat","Pourquoi il n'y a pas les données pour le graphique ? (voie U706 à Y713)",null,null,60,"","","",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AC480=\"\",\"\",$AB$415)","v":""},"",{"$f":"AK480","v":""},"","","","","","","","",{"$f":"IF($AA480=\"\",\"\",AX480-AY480)","v":""},null,"","","","","","","","","","",{"$f":"IF($AA480=\"\",\"\",IF($AA480=1,BK480*'Données Générales'!$H$54,IF($AA481=\"\",BM479+BK480,(BM479+BK480)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA480=\"\",\"\",BL480*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA480=\"\",\"\",BH480*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA480=\"\",\"\",BG480*'Données Générales'!$D$39+BI480*'Données Générales'!$D$41+BJ480*'Données Générales'!$D$42+BL480*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA480=\"\",\"\",BG480+BH480+BI480+BJ480+BL480*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA480=\"\",\"\",BG480*'Données Générales'!$E$39+BH480*'Données Générales'!$E$40+BI480*'Données Générales'!$E$41+BJ480*'Données Générales'!$E$42+BL480*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA480=\"\",\"\",IF($AA480=1,DC480*'Données Générales'!$H$54,IF($AA481=\"\",DE479+DC480,(DE479+DC480)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA480=\"\",\"\",DD480*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA480=\"\",\"\",CZ480*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA480=\"\",\"\",CY480*'Données Générales'!$D$39+DA480*'Données Générales'!$D$41+DB480*'Données Générales'!$D$42+DD480*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA480=\"\",\"\",CY480+CZ480+DA480+DB480+DD480*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA480=\"\",\"\",CY480*'Données Générales'!$E$39+CZ480*'Données Générales'!$E$40+DA480*'Données Générales'!$E$41+DB480*'Données Générales'!$E$42+DD480*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA480=\"\",\"\",IF(IT$420<=$Z480,VLOOKUP(IT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IT$420-1=$Z480,-$CC480,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",60,"","","",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA480=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA480=\"\",\"\",IF(OD$420<=$LM480,VLOOKUP(OD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OD$420-1=$LM480,-$MC480,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA480=\"\",\"\",IF(SC$420<=$LM480,VLOOKUP(SC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SC$420-1=$LM480,-$MS480,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN480=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN480=1,0,LU479)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN480=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN480=1,0,MK479)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A481=\"\",\"\",IF(OR(B481<'Input Classe Actif & SAR Corpo'!$M$56,B481>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A481=\"\",\"\",IF(OR(B481<'Input Classe Actif & SAR Corpo'!$M$56,B481>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,{"$f":"P474","v":"100% Equity"},{"$f":"Q474","v":0},{"$f":"R474","v":7050891.7549999999},{"$f":"S474","v":-7050891.7549999999},null,{"$f":"IF($S$421<60,65,IF($S$421<65,70,IF($S$421<75,80,$AC$421)))","v":65},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(U481,$AC$421:$AN$521,$AG$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(U481,$AC$421:$AN$521,$AG$417,FALSE),0,FALSE))","v":"$0"},null,null,null,61,"","","",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA481=\"\",\"\",IF($AA481=1,BK481*'Données Générales'!$H$54,IF($AA482=\"\",BM480+BK481,(BM480+BK481)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA481=\"\",\"\",BL481*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA481=\"\",\"\",BH481*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA481=\"\",\"\",BG481*'Données Générales'!$D$39+BI481*'Données Générales'!$D$41+BJ481*'Données Générales'!$D$42+BL481*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA481=\"\",\"\",BG481+BH481+BI481+BJ481+BL481*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA481=\"\",\"\",BG481*'Données Générales'!$E$39+BH481*'Données Générales'!$E$40+BI481*'Données Générales'!$E$41+BJ481*'Données Générales'!$E$42+BL481*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA481=\"\",\"\",IF($AA481=1,DC481*'Données Générales'!$H$54,IF($AA482=\"\",DE480+DC481,(DE480+DC481)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA481=\"\",\"\",DD481*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA481=\"\",\"\",CZ481*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA481=\"\",\"\",CY481*'Données Générales'!$D$39+DA481*'Données Générales'!$D$41+DB481*'Données Générales'!$D$42+DD481*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA481=\"\",\"\",CY481+CZ481+DA481+DB481+DD481*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA481=\"\",\"\",CY481*'Données Générales'!$E$39+CZ481*'Données Générales'!$E$40+DA481*'Données Générales'!$E$41+DB481*'Données Générales'!$E$42+DD481*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",61,"","","",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA481=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN481=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN481=1,0,LU480)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN481=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN481=1,0,MK480)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A483=\"\",\"\",IF(OR(B483<'Input Classe Actif & SAR Corpo'!$M$56,B483>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A483=\"\",\"\",IF(OR(B483<'Input Classe Actif & SAR Corpo'!$M$56,B483>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,{"$f":"IF($S$421<60,85,IF($S$421<65,90,95))","v":85},{"$f":"IF($Y$428=1,FIXED(VLOOKUP(U483,$AC$421:$AN$521,$AG$417,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP(U483,$AC$421:$AN$521,$AG$417,FALSE),0,FALSE))","v":"$0"},null,null,null,63,"","","",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA483=\"\",\"\",IF($AA483=1,BK483*'Données Générales'!$H$54,IF($AA484=\"\",BM482+BK483,(BM482+BK483)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA483=\"\",\"\",BL483*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA483=\"\",\"\",BH483*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA483=\"\",\"\",BG483*'Données Générales'!$D$39+BI483*'Données Générales'!$D$41+BJ483*'Données Générales'!$D$42+BL483*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA483=\"\",\"\",BG483+BH483+BI483+BJ483+BL483*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA483=\"\",\"\",BG483*'Données Générales'!$E$39+BH483*'Données Générales'!$E$40+BI483*'Données Générales'!$E$41+BJ483*'Données Générales'!$E$42+BL483*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA483=\"\",\"\",IF($AA483=1,DC483*'Données Générales'!$H$54,IF($AA484=\"\",DE482+DC483,(DE482+DC483)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA483=\"\",\"\",DD483*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA483=\"\",\"\",CZ483*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA483=\"\",\"\",CY483*'Données Générales'!$D$39+DA483*'Données Générales'!$D$41+DB483*'Données Générales'!$D$42+DD483*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA483=\"\",\"\",CY483+CZ483+DA483+DB483+DD483*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA483=\"\",\"\",CY483*'Données Générales'!$E$39+CZ483*'Données Générales'!$E$40+DA483*'Données Générales'!$E$41+DB483*'Données Générales'!$E$42+DD483*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA483=\"\",\"\",IF(DQ$420<=$Z483,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z483,-$AK483,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",63,"","","",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA483=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN483=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN483=1,0,LU482)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN483=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN483=1,0,MK482)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A484=\"\",\"\",IF(OR(B484<'Input Classe Actif & SAR Corpo'!$M$56,B484>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A484=\"\",\"\",IF(OR(B484<'Input Classe Actif & SAR Corpo'!$M$56,B484>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,"Format 3 :",{"$f":"P472","v":"Insurance - Death benefit"},{"$f":"Q472","v":0},{"$f":"R472","v":0},{"$f":"S472","v":0},null,null,null,null,null,null,64,"","","",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA484=\"\",\"\",IF($AA484=1,BK484*'Données Générales'!$H$54,IF($AA485=\"\",BM483+BK484,(BM483+BK484)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA484=\"\",\"\",BL484*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA484=\"\",\"\",BH484*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA484=\"\",\"\",BG484*'Données Générales'!$D$39+BI484*'Données Générales'!$D$41+BJ484*'Données Générales'!$D$42+BL484*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA484=\"\",\"\",BG484+BH484+BI484+BJ484+BL484*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA484=\"\",\"\",BG484*'Données Générales'!$E$39+BH484*'Données Générales'!$E$40+BI484*'Données Générales'!$E$41+BJ484*'Données Générales'!$E$42+BL484*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA484=\"\",\"\",IF($AA484=1,DC484*'Données Générales'!$H$54,IF($AA485=\"\",DE483+DC484,(DE483+DC484)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA484=\"\",\"\",DD484*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA484=\"\",\"\",CZ484*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA484=\"\",\"\",CY484*'Données Générales'!$D$39+DA484*'Données Générales'!$D$41+DB484*'Données Générales'!$D$42+DD484*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA484=\"\",\"\",CY484+CZ484+DA484+DB484+DD484*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA484=\"\",\"\",CY484*'Données Générales'!$E$39+CZ484*'Données Générales'!$E$40+DA484*'Données Générales'!$E$41+DB484*'Données Générales'!$E$42+DD484*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",64,"","","",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA484=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN484=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN484=1,0,LU483)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN484=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN484=1,0,MK483)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A487=\"\",\"\",IF(OR(B487<'Input Classe Actif & SAR Corpo'!$M$56,B487>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A487=\"\",\"\",IF(OR(B487<'Input Classe Actif & SAR Corpo'!$M$56,B487>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR + Fond Transiroire",{"$f":"IFERROR(SUM($AI$421:$AI$521),0)","v":0},null,null,null,{"$f":"Z486+1","v":67},"","","",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","",{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,AD487,AU486+AD487))","v":""},"","","","","","","","",null,"",{"$f":"IF($AA487=\"\",\"\",$BB487*$T$438)","v":""},{"$f":"IF($AA487=\"\",\"\",$BB487*$T$439)","v":""},{"$f":"IF($AA487=\"\",\"\",$BB487*$T$440)","v":""},{"$f":"IF($AA487=\"\",\"\",$BB487*$T$441)","v":""},"","",{"$f":"IF($AA487=\"\",\"\",0)","v":""},"","",{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,BK487*'Données Générales'!$H$54,IF($AA488=\"\",BM486+BK487,(BM486+BK487)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA487=\"\",\"\",BL487*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA487=\"\",\"\",BH487*'Données Générales'!$D$40)","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,BO487,BP486+BO487))","v":""},{"$f":"IF($AA487=\"\",\"\",BG487*'Données Générales'!$D$39+BI487*'Données Générales'!$D$41+BJ487*'Données Générales'!$D$42+BL487*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,BQ487,BR486+BQ487))","v":""},{"$f":"IF($AA487=\"\",\"\",BG487+BH487+BI487+BJ487+BL487*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA487=\"\",\"\",BG487*'Données Générales'!$E$39+BH487*'Données Générales'!$E$40+BI487*'Données Générales'!$E$41+BJ487*'Données Générales'!$E$42+BL487*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},{"$f":"IF(AC487=\"\",\"\",IF($AA487=1,0,IF(AD487=0,0,IF(AD487=AD486,0,1))))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",BW486+BV487)","v":""},{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",MAX(BZ487,CA487)*(1-$V$425)+CB487)","v":""},{"$f":"IF($AA487=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"",{"$f":"CR487","v":""},{"$f":"CC487","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,BV487,CM486+BV487))","v":""},{"$f":"IF($AA487=\"\",\"\",CY487+CZ487+DA487+DB487+DC487)","v":""},{"$f":"IF($AA487=\"\",\"\",DL487)","v":""},{"$f":"IF($AA487=\"\",\"\",CJ487+CK487-CL487)","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,DF487,CN486+DF487))","v":""},{"$f":"IF($AA487=\"\",\"\",DH487+DJ487)","v":""},{"$f":"IF($AA487=\"\",\"\",CM487+CO487)","v":""},{"$f":"IF($AA487=\"\",\"\",DH487/$Y$423*$V$424+(CM487-CN487-DH487/$Y$423+DH487+DJ487)*$V$425)","v":""},{"$f":"IF($AA487=\"\",\"\",CP487-CQ487)","v":""},"",{"$f":"IF($AA487=\"\",\"\",CJ487)","v":""},{"$f":"IF($AA487=\"\",\"\",$CT487*$T$438)","v":""},{"$f":"IF($AA487=\"\",\"\",$CT487*$T$439)","v":""},{"$f":"IF($AA487=\"\",\"\",$CT487*$T$440)","v":""},{"$f":"IF($AA487=\"\",\"\",$CT487*$T$441)","v":""},"",{"$f":"IF($AA487=\"\",\"\",CV487*$AB$412*$AB$415)","v":""},{"$f":"IF($AA487=\"\",\"\",0)","v":""},{"$f":"IF($AA487=\"\",\"\",(CW487+CX487)*$AB$412*$AB$415)","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,DC487*'Données Générales'!$H$54,IF($AA488=\"\",DE486+DC487,(DE486+DC487)*'Données Générales'!$H$54)))","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,DC487-DD487,DE486+DC487-DD487))","v":""},{"$f":"IF($AA487=\"\",\"\",DD487*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA487=\"\",\"\",CZ487*'Données Générales'!$D$40)","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,DG487,DH486+DG487))","v":""},{"$f":"IF($AA487=\"\",\"\",CY487*'Données Générales'!$D$39+DA487*'Données Générales'!$D$41+DB487*'Données Générales'!$D$42+DD487*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},{"$f":"IF($AA487=\"\",\"\",IF($AA487=1,DI487,DJ486+DI487))","v":""},{"$f":"IF($AA487=\"\",\"\",CY487+CZ487+DA487+DB487+DD487*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA487=\"\",\"\",CY487*'Données Générales'!$E$39+CZ487*'Données Générales'!$E$40+DA487*'Données Générales'!$E$41+DB487*'Données Générales'!$E$42+DD487*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA487=\"\",\"\",IF(DQ$420<=$Z487,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z487,-$AK487,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA487=\"\",\"\",IF(JZ$420<=$Z487,VLOOKUP(JZ$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JZ$420-1=$Z487,-$CC487,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"LM486+1","v":67},"","","",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA487=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA487=\"\",\"\",IF(PJ$420<=$LM487,VLOOKUP(PJ$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PJ$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PJ$420-1=$LM487,-$MC487,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA487=\"\",\"\",IF(TI$420<=$LM487,VLOOKUP(TI$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TI$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TI$420-1=$LM487,-$MS487,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN487=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN487=1,0,LU486)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN487=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN487=1,0,MK486)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A488=\"\",\"\",IF(OR(B488<'Input Classe Actif & SAR Corpo'!$M$56,B488>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A488=\"\",\"\",IF(OR(B488<'Input Classe Actif & SAR Corpo'!$M$56,B488>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR",{"$f":"SUM($AH$421:$AH$521)","v":0},null,null,null,68,"","","",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA488=\"\",\"\",IF($AA488=1,BK488*'Données Générales'!$H$54,IF($AA489=\"\",BM487+BK488,(BM487+BK488)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA488=\"\",\"\",BL488*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA488=\"\",\"\",BH488*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA488=\"\",\"\",BG488*'Données Générales'!$D$39+BI488*'Données Générales'!$D$41+BJ488*'Données Générales'!$D$42+BL488*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA488=\"\",\"\",BG488+BH488+BI488+BJ488+BL488*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA488=\"\",\"\",BG488*'Données Générales'!$E$39+BH488*'Données Générales'!$E$40+BI488*'Données Générales'!$E$41+BJ488*'Données Générales'!$E$42+BL488*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA488=\"\",\"\",IF($AA488=1,DC488*'Données Générales'!$H$54,IF($AA489=\"\",DE487+DC488,(DE487+DC488)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA488=\"\",\"\",DD488*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA488=\"\",\"\",CZ488*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA488=\"\",\"\",CY488*'Données Générales'!$D$39+DA488*'Données Générales'!$D$41+DB488*'Données Générales'!$D$42+DD488*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA488=\"\",\"\",CY488+CZ488+DA488+DB488+DD488*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA488=\"\",\"\",CY488*'Données Générales'!$E$39+CZ488*'Données Générales'!$E$40+DA488*'Données Générales'!$E$41+DB488*'Données Générales'!$E$42+DD488*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",68,"","","",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA488=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN488=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN488=1,0,LU487)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN488=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN488=1,0,MK487)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A490=\"\",\"\",IF(OR(B490<'Input Classe Actif & SAR Corpo'!$M$56,B490>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A490=\"\",\"\",IF(OR(B490<'Input Classe Actif & SAR Corpo'!$M$56,B490>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,70,"","","",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA490=\"\",\"\",IF($AA490=1,BK490*'Données Générales'!$H$54,IF($AA491=\"\",BM489+BK490,(BM489+BK490)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA490=\"\",\"\",BL490*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA490=\"\",\"\",BH490*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA490=\"\",\"\",BG490*'Données Générales'!$D$39+BI490*'Données Générales'!$D$41+BJ490*'Données Générales'!$D$42+BL490*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA490=\"\",\"\",BG490+BH490+BI490+BJ490+BL490*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA490=\"\",\"\",BG490*'Données Générales'!$E$39+BH490*'Données Générales'!$E$40+BI490*'Données Générales'!$E$41+BJ490*'Données Générales'!$E$42+BL490*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA490=\"\",\"\",IF($AA490=1,DC490*'Données Générales'!$H$54,IF($AA491=\"\",DE489+DC490,(DE489+DC490)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA490=\"\",\"\",DD490*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA490=\"\",\"\",CZ490*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA490=\"\",\"\",CY490*'Données Générales'!$D$39+DA490*'Données Générales'!$D$41+DB490*'Données Générales'!$D$42+DD490*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA490=\"\",\"\",CY490+CZ490+DA490+DB490+DD490*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA490=\"\",\"\",CY490*'Données Générales'!$E$39+CZ490*'Données Générales'!$E$40+DA490*'Données Générales'!$E$41+DB490*'Données Générales'!$E$42+DD490*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA490=\"\",\"\",IF(GB$420<=$Z490,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z490,-$AK490,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",70,"","","",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA490=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN490=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN490=1,0,LU489)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN490=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN490=1,0,MK489)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A491=\"\",\"\",IF(OR(B491<'Input Classe Actif & SAR Corpo'!$M$56,B491>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A491=\"\",\"\",IF(OR(B491<'Input Classe Actif & SAR Corpo'!$M$56,B491>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,"Fond transitoire (IRS/SAR)",null,null,null,null,71,"","","",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA491=\"\",\"\",IF($AA491=1,BK491*'Données Générales'!$H$54,IF($AA492=\"\",BM490+BK491,(BM490+BK491)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA491=\"\",\"\",BL491*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA491=\"\",\"\",BH491*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA491=\"\",\"\",BG491*'Données Générales'!$D$39+BI491*'Données Générales'!$D$41+BJ491*'Données Générales'!$D$42+BL491*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA491=\"\",\"\",BG491+BH491+BI491+BJ491+BL491*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA491=\"\",\"\",BG491*'Données Générales'!$E$39+BH491*'Données Générales'!$E$40+BI491*'Données Générales'!$E$41+BJ491*'Données Générales'!$E$42+BL491*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA491=\"\",\"\",IF($AA491=1,DC491*'Données Générales'!$H$54,IF($AA492=\"\",DE490+DC491,(DE490+DC491)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA491=\"\",\"\",DD491*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA491=\"\",\"\",CZ491*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA491=\"\",\"\",CY491*'Données Générales'!$D$39+DA491*'Données Générales'!$D$41+DB491*'Données Générales'!$D$42+DD491*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA491=\"\",\"\",CY491+CZ491+DA491+DB491+DD491*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA491=\"\",\"\",CY491*'Données Générales'!$E$39+CZ491*'Données Générales'!$E$40+DA491*'Données Générales'!$E$41+DB491*'Données Générales'!$E$42+DD491*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA491=\"\",\"\",IF(DQ$420<=$Z491,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z491,-$AK491,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",71,"","","",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA491=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN491=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN491=1,0,LU490)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN491=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN491=1,0,MK490)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A494=\"\",\"\",IF(OR(B494<'Input Classe Actif & SAR Corpo'!$M$56,B494>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A494=\"\",\"\",IF(OR(B494<'Input Classe Actif & SAR Corpo'!$M$56,B494>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,{"$f":"MAX(V492-V493,0)","v":0},null,null,null,74,"","","",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF($AA494=1,BK494*'Données Générales'!$H$54,IF($AA495=\"\",BM493+BK494,(BM493+BK494)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA494=\"\",\"\",BL494*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA494=\"\",\"\",BH494*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA494=\"\",\"\",BG494*'Données Générales'!$D$39+BI494*'Données Générales'!$D$41+BJ494*'Données Générales'!$D$42+BL494*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA494=\"\",\"\",BG494+BH494+BI494+BJ494+BL494*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA494=\"\",\"\",BG494*'Données Générales'!$E$39+BH494*'Données Générales'!$E$40+BI494*'Données Générales'!$E$41+BJ494*'Données Générales'!$E$42+BL494*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF($AA494=1,DC494*'Données Générales'!$H$54,IF($AA495=\"\",DE493+DC494,(DE493+DC494)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA494=\"\",\"\",DD494*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA494=\"\",\"\",CZ494*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA494=\"\",\"\",CY494*'Données Générales'!$D$39+DA494*'Données Générales'!$D$41+DB494*'Données Générales'!$D$42+DD494*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA494=\"\",\"\",CY494+CZ494+DA494+DB494+DD494*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA494=\"\",\"\",CY494*'Données Générales'!$E$39+CZ494*'Données Générales'!$E$40+DA494*'Données Générales'!$E$41+DB494*'Données Générales'!$E$42+DD494*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF(GB$420<=$Z494,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z494,-$AK494,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF(JY$420<=$Z494,VLOOKUP(JY$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JY$420-1=$Z494,-$CC494,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",74,"","","",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA494=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF(PI$420<=$LM494,VLOOKUP(PI$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PI$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PI$420-1=$LM494,-$MC494,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA494=\"\",\"\",IF(TH$420<=$LM494,VLOOKUP(TH$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TH$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TH$420-1=$LM494,-$MS494,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN494=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN494=1,0,LU493)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN494=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN494=1,0,MK493)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A495=\"\",\"\",IF(OR(B495<'Input Classe Actif & SAR Corpo'!$M$56,B495>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A495=\"\",\"\",IF(OR(B495<'Input Classe Actif & SAR Corpo'!$M$56,B495>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,75,"","","",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA495=\"\",\"\",IF($AA495=1,BK495*'Données Générales'!$H$54,IF($AA496=\"\",BM494+BK495,(BM494+BK495)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA495=\"\",\"\",BL495*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA495=\"\",\"\",BH495*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA495=\"\",\"\",BG495*'Données Générales'!$D$39+BI495*'Données Générales'!$D$41+BJ495*'Données Générales'!$D$42+BL495*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA495=\"\",\"\",BG495+BH495+BI495+BJ495+BL495*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA495=\"\",\"\",BG495*'Données Générales'!$E$39+BH495*'Données Générales'!$E$40+BI495*'Données Générales'!$E$41+BJ495*'Données Générales'!$E$42+BL495*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA495=\"\",\"\",IF($AA495=1,DC495*'Données Générales'!$H$54,IF($AA496=\"\",DE494+DC495,(DE494+DC495)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA495=\"\",\"\",DD495*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA495=\"\",\"\",CZ495*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA495=\"\",\"\",CY495*'Données Générales'!$D$39+DA495*'Données Générales'!$D$41+DB495*'Données Générales'!$D$42+DD495*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA495=\"\",\"\",CY495+CZ495+DA495+DB495+DD495*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA495=\"\",\"\",CY495*'Données Générales'!$E$39+CZ495*'Données Générales'!$E$40+DA495*'Données Générales'!$E$41+DB495*'Données Générales'!$E$42+DD495*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA495=\"\",\"\",IF(DQ$420<=$Z495,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z495,-$AK495,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA495=\"\",\"\",IF(JI$420<=$Z495,VLOOKUP(JI$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JI$420-1=$Z495,-$CC495,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",75,"","","",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA495=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA495=\"\",\"\",IF(OS$420<=$LM495,VLOOKUP(OS$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OS$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OS$420-1=$LM495,-$MC495,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA495=\"\",\"\",IF(SR$420<=$LM495,VLOOKUP(SR$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SR$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SR$420-1=$LM495,-$MS495,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN495=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN495=1,0,LU494)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN495=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN495=1,0,MK494)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A497=\"\",\"\",IF(OR(B497<'Input Classe Actif & SAR Corpo'!$M$56,B497>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A497=\"\",\"\",IF(OR(B497<'Input Classe Actif & SAR Corpo'!$M$56,B497>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,77,"","","",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA497=\"\",\"\",IF($AA497=1,BK497*'Données Générales'!$H$54,IF($AA498=\"\",BM496+BK497,(BM496+BK497)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA497=\"\",\"\",BL497*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA497=\"\",\"\",BH497*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA497=\"\",\"\",BG497*'Données Générales'!$D$39+BI497*'Données Générales'!$D$41+BJ497*'Données Générales'!$D$42+BL497*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA497=\"\",\"\",BG497+BH497+BI497+BJ497+BL497*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA497=\"\",\"\",BG497*'Données Générales'!$E$39+BH497*'Données Générales'!$E$40+BI497*'Données Générales'!$E$41+BJ497*'Données Générales'!$E$42+BL497*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA497=\"\",\"\",IF($AA497=1,DC497*'Données Générales'!$H$54,IF($AA498=\"\",DE496+DC497,(DE496+DC497)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA497=\"\",\"\",DD497*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA497=\"\",\"\",CZ497*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA497=\"\",\"\",CY497*'Données Générales'!$D$39+DA497*'Données Générales'!$D$41+DB497*'Données Générales'!$D$42+DD497*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA497=\"\",\"\",CY497+CZ497+DA497+DB497+DD497*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA497=\"\",\"\",CY497*'Données Générales'!$E$39+CZ497*'Données Générales'!$E$40+DA497*'Données Générales'!$E$41+DB497*'Données Générales'!$E$42+DD497*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",77,"","","",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA497=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN497=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN497=1,0,LU496)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN497=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN497=1,0,MK496)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A498=\"\",\"\",IF(OR(B498<'Input Classe Actif & SAR Corpo'!$M$56,B498>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A498=\"\",\"\",IF(OR(B498<'Input Classe Actif & SAR Corpo'!$M$56,B498>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,78,"","","",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA498=\"\",\"\",IF($AA498=1,BK498*'Données Générales'!$H$54,IF($AA499=\"\",BM497+BK498,(BM497+BK498)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA498=\"\",\"\",BL498*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA498=\"\",\"\",BH498*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA498=\"\",\"\",BG498*'Données Générales'!$D$39+BI498*'Données Générales'!$D$41+BJ498*'Données Générales'!$D$42+BL498*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA498=\"\",\"\",BG498+BH498+BI498+BJ498+BL498*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA498=\"\",\"\",BG498*'Données Générales'!$E$39+BH498*'Données Générales'!$E$40+BI498*'Données Générales'!$E$41+BJ498*'Données Générales'!$E$42+BL498*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA498=\"\",\"\",IF($AA498=1,DC498*'Données Générales'!$H$54,IF($AA499=\"\",DE497+DC498,(DE497+DC498)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA498=\"\",\"\",DD498*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA498=\"\",\"\",CZ498*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA498=\"\",\"\",CY498*'Données Générales'!$D$39+DA498*'Données Générales'!$D$41+DB498*'Données Générales'!$D$42+DD498*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA498=\"\",\"\",CY498+CZ498+DA498+DB498+DD498*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA498=\"\",\"\",CY498*'Données Générales'!$E$39+CZ498*'Données Générales'!$E$40+DA498*'Données Générales'!$E$41+DB498*'Données Générales'!$E$42+DD498*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA498=\"\",\"\",IF(GB$420<=$Z498,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z498,-$AK498,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",78,"","","",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA498=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN498=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN498=1,0,LU497)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN498=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN498=1,0,MK497)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A501=\"\",\"\",IF(OR(B501<'Input Classe Actif & SAR Corpo'!$M$56,B501>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A501=\"\",\"\",IF(OR(B501<'Input Classe Actif & SAR Corpo'!$M$56,B501>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,81,"","","",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA501=\"\",\"\",IF($AA501=1,BK501*'Données Générales'!$H$54,IF($AA502=\"\",BM500+BK501,(BM500+BK501)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA501=\"\",\"\",BL501*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA501=\"\",\"\",BH501*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA501=\"\",\"\",BG501*'Données Générales'!$D$39+BI501*'Données Générales'!$D$41+BJ501*'Données Générales'!$D$42+BL501*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA501=\"\",\"\",BG501+BH501+BI501+BJ501+BL501*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA501=\"\",\"\",BG501*'Données Générales'!$E$39+BH501*'Données Générales'!$E$40+BI501*'Données Générales'!$E$41+BJ501*'Données Générales'!$E$42+BL501*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA501=\"\",\"\",IF($AA501=1,DC501*'Données Générales'!$H$54,IF($AA502=\"\",DE500+DC501,(DE500+DC501)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA501=\"\",\"\",DD501*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA501=\"\",\"\",CZ501*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA501=\"\",\"\",CY501*'Données Générales'!$D$39+DA501*'Données Générales'!$D$41+DB501*'Données Générales'!$D$42+DD501*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA501=\"\",\"\",CY501+CZ501+DA501+DB501+DD501*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA501=\"\",\"\",CY501*'Données Générales'!$E$39+CZ501*'Données Générales'!$E$40+DA501*'Données Générales'!$E$41+DB501*'Données Générales'!$E$42+DD501*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",81,"","","",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA501=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN501=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN501=1,0,LU500)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN501=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN501=1,0,MK500)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A502=\"\",\"\",IF(OR(B502<'Input Classe Actif & SAR Corpo'!$M$56,B502>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A502=\"\",\"\",IF(OR(B502<'Input Classe Actif & SAR Corpo'!$M$56,B502>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,82,"","","",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA502=\"\",\"\",IF($AA502=1,BK502*'Données Générales'!$H$54,IF($AA503=\"\",BM501+BK502,(BM501+BK502)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA502=\"\",\"\",BL502*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA502=\"\",\"\",BH502*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA502=\"\",\"\",BG502*'Données Générales'!$D$39+BI502*'Données Générales'!$D$41+BJ502*'Données Générales'!$D$42+BL502*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA502=\"\",\"\",BG502+BH502+BI502+BJ502+BL502*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA502=\"\",\"\",BG502*'Données Générales'!$E$39+BH502*'Données Générales'!$E$40+BI502*'Données Générales'!$E$41+BJ502*'Données Générales'!$E$42+BL502*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA502=\"\",\"\",IF($AA502=1,DC502*'Données Générales'!$H$54,IF($AA503=\"\",DE501+DC502,(DE501+DC502)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA502=\"\",\"\",DD502*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA502=\"\",\"\",CZ502*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA502=\"\",\"\",CY502*'Données Générales'!$D$39+DA502*'Données Générales'!$D$41+DB502*'Données Générales'!$D$42+DD502*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA502=\"\",\"\",CY502+CZ502+DA502+DB502+DD502*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA502=\"\",\"\",CY502*'Données Générales'!$E$39+CZ502*'Données Générales'!$E$40+DA502*'Données Générales'!$E$41+DB502*'Données Générales'!$E$42+DD502*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA502=\"\",\"\",IF(GB$420<=$Z502,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z502,-$AK502,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",82,"","","",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA502=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN502=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN502=1,0,LU501)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN502=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN502=1,0,MK501)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A504=\"\",\"\",IF(OR(B504<'Input Classe Actif & SAR Corpo'!$M$56,B504>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A504=\"\",\"\",IF(OR(B504<'Input Classe Actif & SAR Corpo'!$M$56,B504>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,84,"","","",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA504=\"\",\"\",IF($AA504=1,BK504*'Données Générales'!$H$54,IF($AA505=\"\",BM503+BK504,(BM503+BK504)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA504=\"\",\"\",BL504*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA504=\"\",\"\",BH504*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA504=\"\",\"\",BG504*'Données Générales'!$D$39+BI504*'Données Générales'!$D$41+BJ504*'Données Générales'!$D$42+BL504*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA504=\"\",\"\",BG504+BH504+BI504+BJ504+BL504*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA504=\"\",\"\",BG504*'Données Générales'!$E$39+BH504*'Données Générales'!$E$40+BI504*'Données Générales'!$E$41+BJ504*'Données Générales'!$E$42+BL504*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA504=\"\",\"\",IF($AA504=1,DC504*'Données Générales'!$H$54,IF($AA505=\"\",DE503+DC504,(DE503+DC504)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA504=\"\",\"\",DD504*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA504=\"\",\"\",CZ504*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA504=\"\",\"\",CY504*'Données Générales'!$D$39+DA504*'Données Générales'!$D$41+DB504*'Données Générales'!$D$42+DD504*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA504=\"\",\"\",CY504+CZ504+DA504+DB504+DD504*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA504=\"\",\"\",CY504*'Données Générales'!$E$39+CZ504*'Données Générales'!$E$40+DA504*'Données Générales'!$E$41+DB504*'Données Générales'!$E$42+DD504*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA504=\"\",\"\",IF(KE$420<=$Z504,VLOOKUP(KE$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KE$420-1=$Z504,-$CC504,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",84,"","","",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA504=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA504=\"\",\"\",IF(PO$420<=$LM504,VLOOKUP(PO$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PO$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PO$420-1=$LM504,-$MC504,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA504=\"\",\"\",IF(TN$420<=$LM504,VLOOKUP(TN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TN$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TN$420-1=$LM504,-$MS504,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN504=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN504=1,0,LU503)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN504=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN504=1,0,MK503)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A505=\"\",\"\",IF(OR(B505<'Input Classe Actif & SAR Corpo'!$M$56,B505>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A505=\"\",\"\",IF(OR(B505<'Input Classe Actif & SAR Corpo'!$M$56,B505>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,85,"","","",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA505=\"\",\"\",IF($AA505=1,BK505*'Données Générales'!$H$54,IF($AA506=\"\",BM504+BK505,(BM504+BK505)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA505=\"\",\"\",BL505*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA505=\"\",\"\",BH505*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA505=\"\",\"\",BG505*'Données Générales'!$D$39+BI505*'Données Générales'!$D$41+BJ505*'Données Générales'!$D$42+BL505*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA505=\"\",\"\",BG505+BH505+BI505+BJ505+BL505*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA505=\"\",\"\",BG505*'Données Générales'!$E$39+BH505*'Données Générales'!$E$40+BI505*'Données Générales'!$E$41+BJ505*'Données Générales'!$E$42+BL505*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA505=\"\",\"\",IF($AA505=1,DC505*'Données Générales'!$H$54,IF($AA506=\"\",DE504+DC505,(DE504+DC505)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA505=\"\",\"\",DD505*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA505=\"\",\"\",CZ505*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA505=\"\",\"\",CY505*'Données Générales'!$D$39+DA505*'Données Générales'!$D$41+DB505*'Données Générales'!$D$42+DD505*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA505=\"\",\"\",CY505+CZ505+DA505+DB505+DD505*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA505=\"\",\"\",CY505*'Données Générales'!$E$39+CZ505*'Données Générales'!$E$40+DA505*'Données Générales'!$E$41+DB505*'Données Générales'!$E$42+DD505*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",85,"","","",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA505=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN505=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN505=1,0,LU504)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN505=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN505=1,0,MK504)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A508=\"\",\"\",IF(OR(B508<'Input Classe Actif & SAR Corpo'!$M$56,B508>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A508=\"\",\"\",IF(OR(B508<'Input Classe Actif & SAR Corpo'!$M$56,B508>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,88,"","","",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF($AA508=1,BK508*'Données Générales'!$H$54,IF($AA509=\"\",BM507+BK508,(BM507+BK508)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA508=\"\",\"\",BL508*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA508=\"\",\"\",BH508*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA508=\"\",\"\",BG508*'Données Générales'!$D$39+BI508*'Données Générales'!$D$41+BJ508*'Données Générales'!$D$42+BL508*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA508=\"\",\"\",BG508+BH508+BI508+BJ508+BL508*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA508=\"\",\"\",BG508*'Données Générales'!$E$39+BH508*'Données Générales'!$E$40+BI508*'Données Générales'!$E$41+BJ508*'Données Générales'!$E$42+BL508*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF($AA508=1,DC508*'Données Générales'!$H$54,IF($AA509=\"\",DE507+DC508,(DE507+DC508)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA508=\"\",\"\",DD508*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA508=\"\",\"\",CZ508*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA508=\"\",\"\",CY508*'Données Générales'!$D$39+DA508*'Données Générales'!$D$41+DB508*'Données Générales'!$D$42+DD508*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA508=\"\",\"\",CY508+CZ508+DA508+DB508+DD508*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA508=\"\",\"\",CY508*'Données Générales'!$E$39+CZ508*'Données Générales'!$E$40+DA508*'Données Générales'!$E$41+DB508*'Données Générales'!$E$42+DD508*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(ID$420<=$Z508,VLOOKUP(ID$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(ID$420-1=$Z508,-$CC508,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(LJ$420<=$Z508,VLOOKUP(LJ$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(LJ$420-1=$Z508,-$CC508,\"\")))","v":""},"","",88,"","","",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA508=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(NN$420<=$LM508,VLOOKUP(NN$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(NN$420,$LM$421:$MU$521,$LX$417,FALSE),IF(NN$420-1=$LM508,-$MC508,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(QT$420<=$LM508,VLOOKUP(QT$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QT$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QT$420-1=$LM508,-$MC508,\"\")))","v":""},"",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(RM$420<=$LM508,VLOOKUP(RM$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(RM$420,$LM$421:$MU$521,$MN$417,FALSE),IF(RM$420-1=$LM508,-$MS508,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA508=\"\",\"\",IF(US$420<=$LM508,VLOOKUP(US$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(US$420,$LM$421:$MU$521,$MN$417,FALSE),IF(US$420-1=$LM508,-$MS508,\"\")))","v":""},"",null,{"$f":"IF($LN508=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN508=1,0,LU507)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN508=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN508=1,0,MK507)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A509=\"\",\"\",IF(OR(B509<'Input Classe Actif & SAR Corpo'!$M$56,B509>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A509=\"\",\"\",IF(OR(B509<'Input Classe Actif & SAR Corpo'!$M$56,B509>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,89,"","","",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA509=\"\",\"\",IF($AA509=1,BK509*'Données Générales'!$H$54,IF($AA510=\"\",BM508+BK509,(BM508+BK509)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA509=\"\",\"\",BL509*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA509=\"\",\"\",BH509*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA509=\"\",\"\",BG509*'Données Générales'!$D$39+BI509*'Données Générales'!$D$41+BJ509*'Données Générales'!$D$42+BL509*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA509=\"\",\"\",BG509+BH509+BI509+BJ509+BL509*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA509=\"\",\"\",BG509*'Données Générales'!$E$39+BH509*'Données Générales'!$E$40+BI509*'Données Générales'!$E$41+BJ509*'Données Générales'!$E$42+BL509*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA509=\"\",\"\",IF($AA509=1,DC509*'Données Générales'!$H$54,IF($AA510=\"\",DE508+DC509,(DE508+DC509)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA509=\"\",\"\",DD509*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA509=\"\",\"\",CZ509*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA509=\"\",\"\",CY509*'Données Générales'!$D$39+DA509*'Données Générales'!$D$41+DB509*'Données Générales'!$D$42+DD509*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA509=\"\",\"\",CY509+CZ509+DA509+DB509+DD509*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA509=\"\",\"\",CY509*'Données Générales'!$E$39+CZ509*'Données Générales'!$E$40+DA509*'Données Générales'!$E$41+DB509*'Données Générales'!$E$42+DD509*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA509=\"\",\"\",IF(HO$420<=$Z509,VLOOKUP(HO$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(HO$420-1=$Z509,-$CC509,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA509=\"\",\"\",IF(KU$420<=$Z509,VLOOKUP(KU$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KU$420-1=$Z509,-$CC509,\"\")))","v":""},"","","","","","","","","","","","","","","","","",89,"","","",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA509=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"","","",null,null,"",{"$f":"IF($AA509=\"\",\"\",IF(MY$420<=$LM509,VLOOKUP(MY$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(MY$420,$LM$421:$MU$521,$LX$417,FALSE),IF(MY$420-1=$LM509,-$MC509,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA509=\"\",\"\",IF(QE$420<=$LM509,VLOOKUP(QE$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QE$420,$LM$421:$MU$521,$LX$417,FALSE),IF(QE$420-1=$LM509,-$MC509,\"\")))","v":""},"","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA509=\"\",\"\",IF(QX$420<=$LM509,VLOOKUP(QX$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(QX$420,$LM$421:$MU$521,$MN$417,FALSE),IF(QX$420-1=$LM509,-$MS509,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA509=\"\",\"\",IF(UD$420<=$LM509,VLOOKUP(UD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(UD$420,$LM$421:$MU$521,$MN$417,FALSE),IF(UD$420-1=$LM509,-$MS509,\"\")))","v":""},"","","","","","","","","","","","","","","","",null,{"$f":"IF($LN509=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN509=1,0,LU508)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN509=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN509=1,0,MK508)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A511=\"\",\"\",IF(OR(B511<'Input Classe Actif & SAR Corpo'!$M$56,B511>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A511=\"\",\"\",IF(OR(B511<'Input Classe Actif & SAR Corpo'!$M$56,B511>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,91,"","","",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA511=\"\",\"\",IF($AA511=1,BK511*'Données Générales'!$H$54,IF($AA512=\"\",BM510+BK511,(BM510+BK511)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA511=\"\",\"\",BL511*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA511=\"\",\"\",BH511*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA511=\"\",\"\",BG511*'Données Générales'!$D$39+BI511*'Données Générales'!$D$41+BJ511*'Données Générales'!$D$42+BL511*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA511=\"\",\"\",BG511+BH511+BI511+BJ511+BL511*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA511=\"\",\"\",BG511*'Données Générales'!$E$39+BH511*'Données Générales'!$E$40+BI511*'Données Générales'!$E$41+BJ511*'Données Générales'!$E$42+BL511*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA511=\"\",\"\",IF($AA511=1,DC511*'Données Générales'!$H$54,IF($AA512=\"\",DE510+DC511,(DE510+DC511)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA511=\"\",\"\",DD511*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA511=\"\",\"\",CZ511*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA511=\"\",\"\",CY511*'Données Générales'!$D$39+DA511*'Données Générales'!$D$41+DB511*'Données Générales'!$D$42+DD511*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA511=\"\",\"\",CY511+CZ511+DA511+DB511+DD511*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA511=\"\",\"\",CY511*'Données Générales'!$E$39+CZ511*'Données Générales'!$E$40+DA511*'Données Générales'!$E$41+DB511*'Données Générales'!$E$42+DD511*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA511=\"\",\"\",IF(DQ$420<=$Z511,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z511,-$AK511,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA511=\"\",\"\",IF(JI$420<=$Z511,VLOOKUP(JI$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JI$420-1=$Z511,-$CC511,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",91,"","","",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA511=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA511=\"\",\"\",IF(OS$420<=$LM511,VLOOKUP(OS$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OS$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OS$420-1=$LM511,-$MC511,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA511=\"\",\"\",IF(SR$420<=$LM511,VLOOKUP(SR$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SR$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SR$420-1=$LM511,-$MS511,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN511=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN511=1,0,LU510)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN511=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN511=1,0,MK510)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A512=\"\",\"\",IF(OR(B512<'Input Classe Actif & SAR Corpo'!$M$56,B512>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A512=\"\",\"\",IF(OR(B512<'Input Classe Actif & SAR Corpo'!$M$56,B512>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,92,"","","",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA512=\"\",\"\",IF($AA512=1,BK512*'Données Générales'!$H$54,IF($AA513=\"\",BM511+BK512,(BM511+BK512)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA512=\"\",\"\",BL512*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA512=\"\",\"\",BH512*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA512=\"\",\"\",BG512*'Données Générales'!$D$39+BI512*'Données Générales'!$D$41+BJ512*'Données Générales'!$D$42+BL512*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA512=\"\",\"\",BG512+BH512+BI512+BJ512+BL512*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA512=\"\",\"\",BG512*'Données Générales'!$E$39+BH512*'Données Générales'!$E$40+BI512*'Données Générales'!$E$41+BJ512*'Données Générales'!$E$42+BL512*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA512=\"\",\"\",IF($AA512=1,DC512*'Données Générales'!$H$54,IF($AA513=\"\",DE511+DC512,(DE511+DC512)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA512=\"\",\"\",DD512*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA512=\"\",\"\",CZ512*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA512=\"\",\"\",CY512*'Données Générales'!$D$39+DA512*'Données Générales'!$D$41+DB512*'Données Générales'!$D$42+DD512*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA512=\"\",\"\",CY512+CZ512+DA512+DB512+DD512*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA512=\"\",\"\",CY512*'Données Générales'!$E$39+CZ512*'Données Générales'!$E$40+DA512*'Données Générales'!$E$41+DB512*'Données Générales'!$E$42+DD512*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA512=\"\",\"\",IF(IT$420<=$Z512,VLOOKUP(IT$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(IT$420-1=$Z512,-$CC512,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",92,"","","",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA512=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA512=\"\",\"\",IF(OD$420<=$LM512,VLOOKUP(OD$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(OD$420,$LM$421:$MU$521,$LX$417,FALSE),IF(OD$420-1=$LM512,-$MC512,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA512=\"\",\"\",IF(SC$420<=$LM512,VLOOKUP(SC$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(SC$420,$LM$421:$MU$521,$MN$417,FALSE),IF(SC$420-1=$LM512,-$MS512,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN512=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN512=1,0,LU511)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN512=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN512=1,0,MK511)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A514=\"\",\"\",IF(OR(B514<'Input Classe Actif & SAR Corpo'!$M$56,B514>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A514=\"\",\"\",IF(OR(B514<'Input Classe Actif & SAR Corpo'!$M$56,B514>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,94,"","","",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA514=\"\",\"\",IF($AA514=1,BK514*'Données Générales'!$H$54,IF($AA515=\"\",BM513+BK514,(BM513+BK514)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA514=\"\",\"\",BL514*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA514=\"\",\"\",BH514*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA514=\"\",\"\",BG514*'Données Générales'!$D$39+BI514*'Données Générales'!$D$41+BJ514*'Données Générales'!$D$42+BL514*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA514=\"\",\"\",BG514+BH514+BI514+BJ514+BL514*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA514=\"\",\"\",BG514*'Données Générales'!$E$39+BH514*'Données Générales'!$E$40+BI514*'Données Générales'!$E$41+BJ514*'Données Générales'!$E$42+BL514*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA514=\"\",\"\",IF($AA514=1,DC514*'Données Générales'!$H$54,IF($AA515=\"\",DE513+DC514,(DE513+DC514)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA514=\"\",\"\",DD514*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA514=\"\",\"\",CZ514*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA514=\"\",\"\",CY514*'Données Générales'!$D$39+DA514*'Données Générales'!$D$41+DB514*'Données Générales'!$D$42+DD514*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA514=\"\",\"\",CY514+CZ514+DA514+DB514+DD514*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA514=\"\",\"\",CY514*'Données Générales'!$E$39+CZ514*'Données Générales'!$E$40+DA514*'Données Générales'!$E$41+DB514*'Données Générales'!$E$42+DD514*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA514=\"\",\"\",IF(GB$420<=$Z514,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z514,-$AK514,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",94,"","","",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA514=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN514=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN514=1,0,LU513)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN514=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN514=1,0,MK513)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A515=\"\",\"\",IF(OR(B515<'Input Classe Actif & SAR Corpo'!$M$56,B515>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A515=\"\",\"\",IF(OR(B515<'Input Classe Actif & SAR Corpo'!$M$56,B515>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,95,"","","",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA515=\"\",\"\",IF($AA515=1,BK515*'Données Générales'!$H$54,IF($AA516=\"\",BM514+BK515,(BM514+BK515)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA515=\"\",\"\",BL515*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA515=\"\",\"\",BH515*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA515=\"\",\"\",BG515*'Données Générales'!$D$39+BI515*'Données Générales'!$D$41+BJ515*'Données Générales'!$D$42+BL515*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA515=\"\",\"\",BG515+BH515+BI515+BJ515+BL515*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA515=\"\",\"\",BG515*'Données Générales'!$E$39+BH515*'Données Générales'!$E$40+BI515*'Données Générales'!$E$41+BJ515*'Données Générales'!$E$42+BL515*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA515=\"\",\"\",IF($AA515=1,DC515*'Données Générales'!$H$54,IF($AA516=\"\",DE514+DC515,(DE514+DC515)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA515=\"\",\"\",DD515*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA515=\"\",\"\",CZ515*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA515=\"\",\"\",CY515*'Données Générales'!$D$39+DA515*'Données Générales'!$D$41+DB515*'Données Générales'!$D$42+DD515*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA515=\"\",\"\",CY515+CZ515+DA515+DB515+DD515*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA515=\"\",\"\",CY515*'Données Générales'!$E$39+CZ515*'Données Générales'!$E$40+DA515*'Données Générales'!$E$41+DB515*'Données Générales'!$E$42+DD515*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA515=\"\",\"\",IF(DQ$420<=$Z515,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z515,-$AK515,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",95,"","","",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA515=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN515=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN515=1,0,LU514)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN515=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN515=1,0,MK514)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A518=\"\",\"\",IF(OR(B518<'Input Classe Actif & SAR Corpo'!$M$56,B518>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A518=\"\",\"\",IF(OR(B518<'Input Classe Actif & SAR Corpo'!$M$56,B518>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,98,"","","",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF($AA518=1,BK518*'Données Générales'!$H$54,IF($AA519=\"\",BM517+BK518,(BM517+BK518)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA518=\"\",\"\",BL518*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA518=\"\",\"\",BH518*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA518=\"\",\"\",BG518*'Données Générales'!$D$39+BI518*'Données Générales'!$D$41+BJ518*'Données Générales'!$D$42+BL518*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA518=\"\",\"\",BG518+BH518+BI518+BJ518+BL518*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA518=\"\",\"\",BG518*'Données Générales'!$E$39+BH518*'Données Générales'!$E$40+BI518*'Données Générales'!$E$41+BJ518*'Données Générales'!$E$42+BL518*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF($AA518=1,DC518*'Données Générales'!$H$54,IF($AA519=\"\",DE517+DC518,(DE517+DC518)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA518=\"\",\"\",DD518*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA518=\"\",\"\",CZ518*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA518=\"\",\"\",CY518*'Données Générales'!$D$39+DA518*'Données Générales'!$D$41+DB518*'Données Générales'!$D$42+DD518*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA518=\"\",\"\",CY518+CZ518+DA518+DB518+DD518*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA518=\"\",\"\",CY518*'Données Générales'!$E$39+CZ518*'Données Générales'!$E$40+DA518*'Données Générales'!$E$41+DB518*'Données Générales'!$E$42+DD518*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF(GB$420<=$Z518,VLOOKUP(GB$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(GB$420-1=$Z518,-$AK518,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF(KM$420<=$Z518,VLOOKUP(KM$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(KM$420-1=$Z518,-$CC518,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",98,"","","",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA518=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF(PW$420<=$LM518,VLOOKUP(PW$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PW$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PW$420-1=$LM518,-$MC518,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA518=\"\",\"\",IF(TV$420<=$LM518,VLOOKUP(TV$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TV$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TV$420-1=$LM518,-$MS518,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN518=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN518=1,0,LU517)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN518=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN518=1,0,MK517)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A519=\"\",\"\",IF(OR(B519<'Input Classe Actif & SAR Corpo'!$M$56,B519>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A519=\"\",\"\",IF(OR(B519<'Input Classe Actif & SAR Corpo'!$M$56,B519>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,99,"","","",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA519=\"\",\"\",IF($AA519=1,BK519*'Données Générales'!$H$54,IF($AA520=\"\",BM518+BK519,(BM518+BK519)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA519=\"\",\"\",BL519*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA519=\"\",\"\",BH519*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA519=\"\",\"\",BG519*'Données Générales'!$D$39+BI519*'Données Générales'!$D$41+BJ519*'Données Générales'!$D$42+BL519*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA519=\"\",\"\",BG519+BH519+BI519+BJ519+BL519*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA519=\"\",\"\",BG519*'Données Générales'!$E$39+BH519*'Données Générales'!$E$40+BI519*'Données Générales'!$E$41+BJ519*'Données Générales'!$E$42+BL519*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA519=\"\",\"\",IF($AA519=1,DC519*'Données Générales'!$H$54,IF($AA520=\"\",DE518+DC519,(DE518+DC519)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA519=\"\",\"\",DD519*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA519=\"\",\"\",CZ519*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA519=\"\",\"\",CY519*'Données Générales'!$D$39+DA519*'Données Générales'!$D$41+DB519*'Données Générales'!$D$42+DD519*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA519=\"\",\"\",CY519+CZ519+DA519+DB519+DD519*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA519=\"\",\"\",CY519*'Données Générales'!$E$39+CZ519*'Données Générales'!$E$40+DA519*'Données Générales'!$E$41+DB519*'Données Générales'!$E$42+DD519*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","",{"$f":"IF($AA519=\"\",\"\",IF(DQ$420<=$Z519,VLOOKUP(DQ$420,$Z$421:$AK$521,$AD$417+3,FALSE),IF(DQ$420-1=$Z519,-$AK519,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA519=\"\",\"\",IF(JY$420<=$Z519,VLOOKUP(JY$420,$Z$421:$CC$521,$BV$417+3,FALSE),IF(JY$420-1=$Z519,-$CC519,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",99,"","","",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA519=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA519=\"\",\"\",IF(PI$420<=$LM519,VLOOKUP(PI$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(PI$420,$LM$421:$MU$521,$LX$417,FALSE),IF(PI$420-1=$LM519,-$MC519,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA519=\"\",\"\",IF(TH$420<=$LM519,VLOOKUP(TH$420,$LM$421:$MU$521,$LQ$417,FALSE)-VLOOKUP(TH$420,$LM$421:$MU$521,$MN$417,FALSE),IF(TH$420-1=$LM519,-$MS519,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN519=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN519=1,0,LU518)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN519=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN519=1,0,MK518)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
["","","","",{"$f":"IF($A521=\"\",\"\",IF(OR(B521<'Input Classe Actif & SAR Corpo'!$M$56,B521>'Input Classe Actif & SAR Corpo'!$M$57),0,$E$416))","v":""},"","","",{"$f":"IF($A521=\"\",\"\",IF(OR(B521<'Input Classe Actif & SAR Corpo'!$M$56,B521>'Input Classe Actif & SAR Corpo'!$M$57),0,$I$416))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,101,"","","",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$5,$Y$426=2,'Mapping Calculation'!$HD$5,$Y$426=3,'Mapping Calculation'!$HE$5,$Y$426=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$6,$Y$426=2,'Mapping Calculation'!$HD$6,$Y$426=3,'Mapping Calculation'!$HE$6,$Y$426=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$8,$Y$426=2,'Mapping Calculation'!$HD$8,$Y$426=3,'Mapping Calculation'!$HE$8,$Y$426=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$10,$Y$426=2,'Mapping Calculation'!$HD$10,$Y$426=3,'Mapping Calculation'!$HE$10,$Y$426=4,'Mapping Calculation'!$HF$10),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$16,$Y$426=2,'Mapping Calculation'!$HD$16,$Y$426=3,'Mapping Calculation'!$HE$16,$Y$426=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$GV$3,$Y$426=2,'Mapping Calculation'!$GW$3,$Y$426=3,'Mapping Calculation'!$GX$3,$Y$426=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","",null,"","","","","","","","","","",{"$f":"IF($AA521=\"\",\"\",IF($AA521=1,BK521*'Données Générales'!$H$54,IF($AA522=\"\",BM520+BK521,(BM520+BK521)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA521=\"\",\"\",BL521*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA521=\"\",\"\",BH521*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA521=\"\",\"\",BG521*'Données Générales'!$D$39+BI521*'Données Générales'!$D$41+BJ521*'Données Générales'!$D$42+BL521*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA521=\"\",\"\",BG521+BH521+BI521+BJ521+BL521*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA521=\"\",\"\",BG521*'Données Générales'!$E$39+BH521*'Données Générales'!$E$40+BI521*'Données Générales'!$E$41+BJ521*'Données Générales'!$E$42+BL521*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$123,'Mapping - SAR'!$G$105='Mapping - SAR'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA521=\"\",\"\",IF($AA521=1,DC521*'Données Générales'!$H$54,IF($AA522=\"\",DE520+DC521,(DE520+DC521)*'Données Générales'!$H$54)))","v":""},"",{"$f":"IF($AA521=\"\",\"\",DD521*(1-'Données Générales'!$I$53))","v":""},{"$f":"IF($AA521=\"\",\"\",CZ521*'Données Générales'!$D$40)","v":""},"",{"$f":"IF($AA521=\"\",\"\",CY521*'Données Générales'!$D$39+DA521*'Données Générales'!$D$41+DB521*'Données Générales'!$D$42+DD521*'Données Générales'!$I$53*'Données Générales'!$D$43)","v":""},"",{"$f":"IF($AA521=\"\",\"\",CY521+CZ521+DA521+DB521+DD521*'Données Générales'!$I$53)","v":""},{"$f":"IF($AA521=\"\",\"\",CY521*'Données Générales'!$E$39+CZ521*'Données Générales'!$E$40+DA521*'Données Générales'!$E$41+DB521*'Données Générales'!$E$42+DD521*'Données Générales'!$I$53*'Données Générales'!$E$43)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",101,{"$f":"IFERROR(IF(LP521=\"\",\"\",LN520+1),\"\")","v":""},"","",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"","","",null,{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,MAX(0,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)-IF($X$426=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)*(1-$O$420)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)*(1-$O$422),0)),0))","v":""},"","","","","",{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IFERROR(IF(Mapping!$C$121=Mapping!$B$123,\nIF(OR($X$426=1,$X$426=3),HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$14,$Y$426=2,'Mapping Calculation'!$HD$14,$Y$426=3,'Mapping Calculation'!$HE$14,$Y$426=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+\nIF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$9,$Y$426=2,'Mapping Calculation'!$HD$9,$Y$426=3,'Mapping Calculation'!$HE$9,$Y$426=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$426=5,HLOOKUP(_xlfn.IFS($Y$426=1,'Mapping Calculation'!$HC$25,$Y$426=2,'Mapping Calculation'!$HD$25,$Y$426=3,'Mapping Calculation'!$HE$25,$Y$426=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0),0))","v":""},{"$f":"IF($AA521=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$123,HLOOKUP('Mapping Calculation'!$HH$10,_xlfn.IFS($Y$426=1,'Illustration #1'!$A$1:$ZZ$100,$Y$426=2,'Illustration #2'!$A$1:$ZZ$100,$Y$426=3,'Illustration #3'!$A$1:$ZZ$100,$Y$426=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IF($LN521=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN521=1,0,LU520)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","","",null,{"$f":"IF($LN521=\"\",\"\",IF($Y$431='Mapping - SAR'!$G$96,IF($LN521=1,0,MK520)*'Input Classe Actif & SAR Corpo'!$E$53,0))","v":""},"","","","","",""]
[]
[]
[{"$f":"1","v":1},{"$f":"A526 + 1","v":2},{"$f":"B526 + 1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BN526 + 1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"1) Portion au taux d'inclusion du G/C à \" & FIXED('Données Générales'!$E$53*100,2,FALSE) & \"%\"","v":"1) Portion au taux d'inclusion du G/C à 50.00%"},null,null,null,null,null,null,"2) Portion au taux d'inclusion du G/C à 662/3 %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Exemple avec taux d'inclusion du G/C à \" & FIXED('Données Générales'!$E$53*100,2,FALSE) & \"% pour la portion perso.\"","v":"Exemple avec taux d'inclusion du G/C à 50.00% pour la portion perso."},null,null,null,null,null,"Intérêt","Actions CDN","A. Étrangères","A. Pays émergents",null,null,null,"Intérêt","Actions CDN","A. Étrangères","A. Pays émergents"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U639 * 100","v":49.85},{"$f":"V639 * 100","v":43.41},null,null,null,null,null,null,"Frais choisi pour le rendement après impôt de l'IPF du PPT uniquement (profil d'investisseur)",0.01,null,"Frais  de gestion",{"$f":"MIN(IF($S$647=1,$AD$629,$AD$630),AG628)","v":0},{"$f":"MIN(IF($S$647=1,$AD$629,$AD$630),AH628)","v":0},{"$f":"MIN(IF($S$647=1,$AD$629,$AD$630),AI628)","v":0},"Frais choisi pour le rendement après impôt de l'IPF du PPT uniquement",null,"Rendement net des frais",{"$f":"AM627-AM628","v":5.3346315617912206E-2},{"$f":"AN627-AN628","v":5.3346315617912206E-2},{"$f":"AO627-AO628","v":5.3346315617912206E-2},5.3346315617912206E-2,null,null,"Rendement net des frais",{"$f":"AT627-AT628","v":5.3346315617912206E-2},{"$f":"AU627-AU628","v":5.3346315617912206E-2},5.3346315617912206E-2,5.3346315617912206E-2,null,null,null,null,null,"Intérêt",{"$f":"T662*AA636","v":0.255},{"$f":"MIN(AA639,AB639)","v":5.3346315617912206E-2},{"$f":"$BF$628*BE629*BD629","v":0},{"$f":"BG645","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U640 * 100","v":34.270000000000003},{"$f":"V640 * 100","v":25.380000000000003},null,null,null,null,null,null,"Frais choisi pour le rendement après impôt de l'IPF du PPT uniquement (pondération)",0,null,"Intérêt",{"$f":"AG628-AG629","v":3.5000000000000003E-2},{"$f":"IF($S$647=1,'Données Générales'!$E$126,0)","v":0},{"$f":"IF($S$647=1,'Données Générales'!$F$126,0)","v":0},null,null,"Intérêt",{"$f":"AM629*$AA$636","v":4.0009736713434156E-2},null,null,null,null,null,"Intérêt",{"$f":"AT629*$AA$636","v":4.0009736713434156E-2},null,null,null,null,null,null,null,null,"Dividendes",{"$f":"(T663+T664+T665)*AB636","v":0.19800000000000001},{"$f":"T667","v":4.82E-2},{"$f":"$BF$628*BE630*BD630","v":0},{"$f":"BH645+BI645+BJ645","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividende ordinaire",null,{"$f":"IF($S$647=1,'Données Générales'!$E$128,0)","v":0},{"$f":"IF($S$647=1,'Données Générales'!$F$128,0)","v":0},null,null,"Dividende ordinaire",null,null,null,null,null,null,"Dividende ordinaire",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD629:BD631)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux plafond des revenus fixes (CPG)",{"$f":"AA409","v":0.06},null,null,null,null,"Dividende étranger",null,{"$f":"IF($S$647=1,'Données Générales'!$E$129,MIN('Données Générales'!F138/('Données Générales'!F137+'Données Générales'!F138+'Données Générales'!F139)*'Données Générales'!F129+'Données Générales'!F139/('Données Générales'!F137+'Données Générales'!F138+'Données Générales'!F139)*'Données Générales'!G129,AH628-AH629-AH631))","v":4.909090909090909E-3},{"$f":"IF($S$647=1,'Données Générales'!$F$129,0)","v":0},null,null,"Dividende étranger",null,null,{"$f":"AO629*$AB$636","v":1.6003894685373662E-2},{"$f":"AP629*$AB$636","v":1.6003894685373662E-2},null,null,"Dividende étranger",null,null,{"$f":"AV629*$AB$636","v":1.6003894685373662E-2},{"$f":"AW629*$AB$636","v":1.6003894685373662E-2}]
[null,null,null,null,"Taux régulier",null,null,null,"Taux régulier +1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pondération intérêt",{"$f":"IF(T646=\"100% CPG\",100%,75%)","v":0.75},0.3,"Pondération dividende",null,null,"Taux imposition (actuel)",{"$f":"$V$645","v":0.4985},{"$f":"$V$645","v":0.4985},0.4985,null,null,"Taux imposition (actuel)",{"$f":"$V$645","v":0.4985},{"$f":"$V$645","v":0.4985},0.4985,0.4985,null,null,"Taux imposition (actuel)",{"$f":"$V$645","v":0.4985},{"$f":"$V$645","v":0.4985},0.4985,0.4985,null,null,null,"Problématique en vue pour le calcul du TRI sur des dépôts mensuels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux Perso",null,null,null,null,"Pondération gain en capital",{"$f":"100%-AA636","v":0.25},0.7,"Pondération gain en capital",null,null,"Impôt",{"$f":"AG635*AG636","v":1.7447500000000001E-2},{"$f":"AH635*AH636","v":1.9359020909090908E-2},0,null,null,"Impôt",{"$f":"AM635*AM636","v":2.3268996043588081E-2},{"$f":"AN635*AN636","v":2.0317157688344335E-2},1.7285539918094003E-2,1.7285539918094003E-2,null,null,"Impôt",{"$f":"AT635*AT636","v":2.3268996043588081E-2},{"$f":"AU635*AU636","v":2.0317157688344335E-2},1.7285539918094003E-2,1.7285539918094003E-2,null,null,null,"Reste à adapter les calculs actuels (début d'année) et (rendement selon le profil)… au taux régulier et taux -1"]
[null,null,null,null,{"$f":"ROUNDDOWN(E638,-2)","v":525000},"Case F4","Itération en cours","FAUX",{"$f":"ROUNDDOWN(I638,-2)","v":430500},"Case F4","Itération en cours","FAUX",null,null,null,null,{"$f":"'Données Générales'!$E$117","v":2.9000000000000001E-2},{"$f":"('Données Générales'!$H$137/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$118+'Données Générales'!$H$138/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$119+'Données Générales'!$H$139/('Données Générales'!$H$137+'Données Générales'!$H$138+'Données Générales'!$H$139)*'Données Générales'!$E$120)","v":5.158823529411765E-2},null,{"$f":"IFERROR(VLOOKUP(S656,$LP$645:$LS$745,LS$641-LP$641+1,FALSE),0)","v":0},{"$f":"ROUND(V645*100,2) &\"%\"","v":"49.85%"},{"$f":"ROUND(W645*100,2) &\"%\"","v":"43.41%"},"53.53%",null,null,"Taux maximum revenu fixe",{"$f":"IF(AND($S$647=2,$Q$652=100%),1000000%,AA633)","v":0.06},5.3346315617912206E-2,{"$f":"IF(T662>=100%,AB639,T662*MIN(AA639,AB639)+AB639*(T663+T664+T665))","v":5.3346315617912206E-2},"Rendement brut",null,"Rendement net (actuel)",{"$f":"AG630+AG631+AG632+AG633+AG634-AG637+MIN(AG637,AG638)","v":1.7552500000000002E-2},{"$f":"AH630+AH631+AH632+AH633+AH634-AH637+MIN(AH637,AH638)","v":3.9125099967272724E-2},{"$f":"AI630+AI631+AI632+AI633+AI634-AI637+MIN(AI637,AI638)","v":0},null,null,"Rendement net (actuel)",{"$f":"AM630+AM631+AM632+AM633+AM634-AM637+MIN(AM637,AM638)","v":3.0077319574324125E-2},{"$f":"AN630+AN631+AN632+AN633+AN634-AN637+MIN(AN637,AN638)","v":3.8554874500205623E-2},3.6060775699818207E-2,3.6060775699818207E-2,{"$f":"(AM639*$T$662)+(AN639*$T$663)+(AO639*$T$664)+(AP639*$T$665)","v":3.5672505825405917E-2},null,"Rendement net (actuel)",{"$f":"AT630+AT631+AT632+AT633+AT634-AT637+MIN(AT637,AT638)","v":3.0077319574324125E-2},{"$f":"AU630+AU631+AU632+AU633+AU634-AU637+MIN(AU637,AU638)","v":3.8554874500205623E-2},3.6060775699818207E-2,3.6060775699818207E-2,{"$f":"(AT639*$T$662)+(AU639*$T$663)+(AV639*$T$664)+(AW639*$T$665)","v":3.5672505825405917E-2},null,null,"(G12*(((1+(PUISSANCE(1+$H$10;1/12)-1))^((1*12)+1))-1)/(PUISSANCE(1+$H$10;1/12)-1))-G12-(12*G12)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VRG ici car pas de place dans les 1ère colonnes, il ne peut pas avoir de CBR + Fonds dans le scénario alternatif d'un iA PAR donc colonne ici pour cette raison (utilisé par les différents produits avec VRG… pas juste iA PAR).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Il faudrait enlever l'année de notre tableau",null,null,null,null,null,null,null,null,"Il faudrait ajouter au revenu actuel… est-ce que le revenu actuel sera le même pendant la retraite??... Devrait-on considérer le taux marginal maximum pour être conservateur pour le retrait net ??? Je crois que oui… Donc la case $V$425 au lieu de la case $V$422"]
[null,null,null,null,{"$f":"IF(OR(H639=Choix!$O$12,H639=\"VRAI\"),E638,Q656)","v":0},"Case G2",null,"Case I5",{"$f":"IF(OR(L639=Choix!$O$12,L639=\"VRAI\"),I638,IF('Input Classe Actif & SAR'!M59=1,E640,MIN(E640,I639)))","v":0},"Case G2",null,"Case I5",null,null,null,"DDN","Emprunt","Taux d'emprunt","Ratio d'emprunt","Valeur de rachat",{"$f":"ROUND(V646*100,2) &\"%\"","v":"34.27%"},"25.38%","39.34%",null,null,null,null,{"$f":"MAX($AU$645:$AU$745)","v":0},"Il faudrait enlever l'année de notre tableau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(G12*(((1+((1+$H$10)^(1/12)-1))^((1*12)+1))-1)/((1+$H$10)^(1/12)-1))-G12-(12*G12)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourquoi cette colonne ???? (VR garantie)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel/Personnel --> SAR",null,null,null,null,null,"Emprunt en fin d'année",null,"Emprunt en fin d'année",null,"Taux dividende ordinaire",null,null,null,null,null,null,null,null,null,null,null,{"$f":"LT640","v":"Emprunt en fin d'année"},null,"Emprunt en fin d'année"]
[{"$f":"LN643","v":"Time"},{"$f":"LP643","v":"Age (end of the year)"},{"$f":"LQ643","v":"Annuals premiums"},{"$f":"LS643","v":"Surrender value"},{"$f":"LT643","v":"Annual loan"},{"$f":"LU643","v":"Loan balance"},{"$f":"LV643","v":"Annual interest"},{"$f":"LW643","v":"LTV ratio"},{"$f":"E643","v":"Annual loan"},{"$f":"F643","v":"Loan balance"},{"$f":"G643","v":"Annual interest"},{"$f":"H643","v":"LTV ratio"},null,null,"Fonds de capitalisation (% considération)",{"$f":"'Input Classe Actif & SAR'!M68","v":0},"âge / Nom","Sexe 2e assuré","DDN / Âge d'assurance","Âge réel / Profil",null,"Actuel","Retraite","Décès","Taux réalisation G/C",null,{"$f":"IF($Y$652=1,\"Temps\",\"Time\")","v":"Time"},{"$f":"IF($Y$652=1,\"Année\",\"Year\")","v":"Year"},{"$f":"IF($Y$652=1,\"Âge (fin d'année)\",\"Age (end of the year)\")","v":"Age (end of the year)"},{"$f":"IF($Y$652=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$652=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$652=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$652=1,\"Valeur de rachat\",\"Surrender value\")","v":"Surrender value"},{"$f":"IF($Y$652=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF(OR($X$650=1,$X$650=3,$X$650=5),IF($Y$652=1,\"CBR + compte transitoire\",\"ACB + Shuttle Fund\"),\"\")","v":""},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$652=1,\"Rendement au décès\",\"Yield at death\")","v":"Yield at death"},{"$f":"IF($Y$652=1,\"Rendement net à la succession\",\"Net return to estate\")","v":"Net return to estate"},{"$f":"IF($Y$652=1,\"Rendement brut équivalent en placement\",\"Equivalent gross return on investment\")","v":"Equivalent gross return on investment"},{"$f":"IF($Y$652=1,\"Montant imposable\",\"Taxable amount\")","v":"Taxable amount"},"Résultat","Calcul","Valeur recherchée",{"$f":"IF($Y$652=1,\"Solde début d'année\",\"Balance (start of the year)\")","v":"Balance (start of the year)"},{"$f":"IF($Y$652=1,\"Rendement\",\"Yield\")","v":"Yield"},{"$f":"IF($Y$652=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$652=1,\"Solde fin d'année\",\"Balance (end of the year)\")","v":"Balance (end of the year)"},{"$f":"IF($Y$652=1,\"Revenu imposable actuel / retraite\",\"Current / retirement taxable income\")","v":"Current / retirement taxable income"},{"$f":"IF($Y$652=1,\"Revenu actualisé\",\"Discounted income\")","v":"Discounted income"},{"$f":"IF($Y$652=1,\"Impôt actualisé\",\"Discounted tax\")","v":"Discounted tax"},{"$f":"IF($Y$652=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},null,"Solde à pondérer","Revenus fixes","Actions canadiennes","Actions étrangères","Actions des pays émergents","Revenu d'intérêt","Dividende déterminé","Dividende ordinaire (non dét.)","Dividende étranger","Gain en capital","Gain en capital réalisé","Gain en capital latent","Revenu imposable placement","Revenu imposable total","Revenu imposable actualisé","Impôt ","Impôt futur","Crédit dividendes","Impôt placement","Prime uniforme",{"$f":"IF($Y$652=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$652=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$652=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$652=1,\"Valeur de rachat\",\"Surrender value\")","v":"Surrender value"},{"$f":"IF($Y$652=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF($Y$652=1,\"Valeur de rachat garantie\",\"Guaranteed surrender value\")","v":"Guaranteed surrender value"},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$652=1,\"Rendement au décès\",\"Yield at death\")","v":"Yield at death"},{"$f":"IF($Y$652=1,\"Rendement net à la succession\",\"Net return to estate\")","v":"Net return to estate"},{"$f":"IF($Y$652=1,\"Rendement brut équivalent en placement\",\"\nEquivalent gross return on investment\")","v":"\nEquivalent gross return on investment"},{"$f":"IF($Y$652=1,\"Montant imposable\",\"Taxable amount\")","v":"Taxable amount"},"Résultat","Calcul","Valeur recherchée",{"$f":"IF($Y$652=1,\"Solde début d'année\",\"Balance (start of the year)\")","v":"Balance (start of the year)"},{"$f":"IF($Y$652=1,\"Rendement\",\"Yield\")","v":"Yield"},{"$f":"IF($Y$652=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$652=1,\"Solde fin d'année\",\"Balance (end of the year)\")","v":"Balance (end of the year)"},{"$f":"IF($Y$652=1,\"Revenu imposable actuel/retraite\",\"Current/retirement taxable income\")","v":"Current/retirement taxable income"},{"$f":"IF($Y$652=1,\"Revenu actualisé\",\"Discounted income\")","v":"Discounted income"},{"$f":"IF($Y$652=1,\"Impôt\",\"Tax\")","v":"Tax"},{"$f":"IF($Y$652=1,\"Impôt futur\",\"Future tax\")","v":"Future tax"},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},null,"Solde à pondérer","Revenus fixes","Actions canadiennes","Actions étrangères","Actions des pays émergents","Revenu d'intérêt","Dividende déterminé","Dividende ordinaire (non dét.)","Dividende étranger","Gain en capital","Gain en capital réalisé","Gain en capital latent","Revenu imposable placement","Revenu imposable total","Revenu imposable actualisé","Impôt ","Impôt futur","Crédit dividendes","Impôt placement",null,null,"Rendement régulier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rendement iA Par \" & IF(R650=1,\"(Taux -1%)\",IF(R650=2,\"(Taux -2%)\",IF(R650=3,\"(Valeur garantie)\",\"\")))","v":"Rendement iA Par (Taux -1%)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$652=1,\"Temps\",\"Time\")","v":"Time"},{"$f":"IF($Y$652=1,\"Année\",\"Year\")","v":"Year"},{"$f":"IF($Y$652=1,\"Âge (fin d'année)\",\"Age (end of the year)\")","v":"Age (end of the year)"},{"$f":"IF($Y$652=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$652=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$652=1,\"Valeur de rachat\" & IF($X$650=Choix!$A$8,\" (ajustée)\",\"\"),\"Surrender value\" & IF($X$650=Choix!$A$8,\" (ajust)\",\"\"))","v":"Surrender value"},{"$f":"IF($Y$652=1,\"Emprunt annuel\",\"Annual loan\")","v":"Annual loan"},{"$f":"IF($Y$652=1,\"Emprunt cumulatif\",\"Loan balance\")","v":"Loan balance"},{"$f":"IF($Y$652=1,\"Intérêt annuel\",\"Annual interest\")","v":"Annual interest"},{"$f":"IF($Y$652=1,\"Ratio d'emprunt/VR\",\"LTV ratio\")","v":"LTV ratio"},{"$f":"IF($Y$652=1,\"Emprunt net\",\"After tax income\")","v":"After tax income"},{"$f":"IF($Y$652=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$652=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF(OR($X$650=1,$X$650=3,$X$650=5),IF($Y$652=1,\"CBR + compte transitoire\",\"ACB + Shuttle Fund\"),\"\")","v":""},{"$f":"IF($Y$652=1,\"\",\"\")","v":""},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$652=1,\"TRI\",\"IRR\")","v":"IRR"},{"$f":"IF($Y$652=1,\"\",\"\")","v":""},null,{"$f":"IF($Y$652=1,\"Primes annuelles\",\"Annuals premiums\")","v":"Annuals premiums"},{"$f":"IF($Y$652=1,\"Primes cumulées\",\"Cumulated premiums\")","v":"Cumulated premiums"},{"$f":"IF($Y$652=1,\"Valeur de rachat\" & IF($X$650=Choix!$A$8,\" (ajustée)\",\"\"),\"Surrender value\" & IF($X$650=Choix!$A$8,\" (ajust)\",\"\"))","v":"Surrender value"},{"$f":"IF($Y$652=1,\"Emprunt annuel\",\"Annual loan\")","v":"Annual loan"},{"$f":"IF($Y$652=1,\"Emprunt cumulatif\",\"Loan balance\")","v":"Loan balance"},{"$f":"IF($Y$652=1,\"Intérêt annuel\",\"Annual interest\")","v":"Annual interest"},{"$f":"IF($Y$652=1,\"Ratio d'emprunt/VR\",\"LTV ratio\")","v":"LTV ratio"},{"$f":"IF($Y$652=1,\"Emprunt net\",\"After tax income\")","v":"After tax income"},{"$f":"IF($Y$652=1,\"Capital décès projeté\",\"Projected death benefit\")","v":"Projected death benefit"},{"$f":"IF($Y$652=1,\"CBR\",\"ACB\")","v":"ACB"},{"$f":"IF(OR($X$650=1,$X$650=3,$X$650=5),IF($Y$652=1,\"CBR + compte transitoire\",\"ACB + Shuttle Fund\"),\"\")","v":""},{"$f":"IF($Y$652=1,\"\",\"\")","v":""},{"$f":"IF($Y$652=1,\"Montant net à la succession\",\"Net amount to the estate\")","v":"Net amount to the estate"},{"$f":"IF($Y$652=1,\"TRI\",\"IRR\")","v":"IRR"},{"$f":"IF($Y$652=1,\"\",\"\")","v":""},null,null,"Rendement emprunt régulier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Rendement emprunt (Taux +\" & P655*100 & \"%)\"","v":"Rendement emprunt (Taux +1%)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"2e assuré",{"$f":"'Input Classe Actif & SAR'!E66","v":0},{"$f":"IF('Input Classe Actif & SAR'!E67 = Mapping!J49,1,2)","v":1},null,null,"Revenu",250000,125000,"(Max marginal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formules TRI",1,{"$f":"DP644+1","v":2},{"$f":"DQ644+1","v":3},{"$f":"DR644+1","v":4},{"$f":"DS644+1","v":5},{"$f":"DT644+1","v":6},{"$f":"DU644+1","v":7},{"$f":"DV644+1","v":8},{"$f":"DW644+1","v":9},{"$f":"DX644+1","v":10},{"$f":"DY644+1","v":11},{"$f":"DZ644+1","v":12},{"$f":"EA644+1","v":13},{"$f":"EB644+1","v":14},{"$f":"EC644+1","v":15},{"$f":"ED644+1","v":16},{"$f":"EE644+1","v":17},{"$f":"EF644+1","v":18},{"$f":"EG644+1","v":19},{"$f":"EH644+1","v":20},{"$f":"EI644+1","v":21},{"$f":"EJ644+1","v":22},{"$f":"EK644+1","v":23},{"$f":"EL644+1","v":24},{"$f":"EM644+1","v":25},{"$f":"EN644+1","v":26},{"$f":"EO644+1","v":27},{"$f":"EP644+1","v":28},{"$f":"EQ644+1","v":29},{"$f":"ER644+1","v":30},{"$f":"ES644+1","v":31},{"$f":"ET644+1","v":32},{"$f":"EU644+1","v":33},{"$f":"EV644+1","v":34},{"$f":"EW644+1","v":35},{"$f":"EX644+1","v":36},{"$f":"EY644+1","v":37},{"$f":"EZ644+1","v":38},{"$f":"FA644+1","v":39},{"$f":"FB644+1","v":40},{"$f":"FC644+1","v":41},{"$f":"FD644+1","v":42},{"$f":"FE644+1","v":43},{"$f":"FF644+1","v":44},{"$f":"FG644+1","v":45},{"$f":"FH644+1","v":46},{"$f":"FI644+1","v":47},{"$f":"FJ644+1","v":48},{"$f":"FK644+1","v":49},{"$f":"FL644+1","v":50},{"$f":"FM644+1","v":51},{"$f":"FN644+1","v":52},{"$f":"FO644+1","v":53},{"$f":"FP644+1","v":54},{"$f":"FQ644+1","v":55},{"$f":"FR644+1","v":56},{"$f":"FS644+1","v":57},{"$f":"FT644+1","v":58},{"$f":"FU644+1","v":59},{"$f":"FV644+1","v":60},{"$f":"FW644+1","v":61},{"$f":"FX644+1","v":62},{"$f":"FY644+1","v":63},{"$f":"FZ644+1","v":64},{"$f":"GA644+1","v":65},{"$f":"GB644+1","v":66},{"$f":"GC644+1","v":67},{"$f":"GD644+1","v":68},{"$f":"GE644+1","v":69},{"$f":"GF644+1","v":70},{"$f":"GG644+1","v":71},{"$f":"GH644+1","v":72},{"$f":"GI644+1","v":73},{"$f":"GJ644+1","v":74},{"$f":"GK644+1","v":75},{"$f":"GL644+1","v":76},{"$f":"GM644+1","v":77},{"$f":"GN644+1","v":78},{"$f":"GO644+1","v":79},{"$f":"GP644+1","v":80},{"$f":"GQ644+1","v":81},{"$f":"GR644+1","v":82},{"$f":"GS644+1","v":83},{"$f":"GT644+1","v":84},{"$f":"GU644+1","v":85},{"$f":"GV644+1","v":86},{"$f":"GW644+1","v":87},{"$f":"GX644+1","v":88},{"$f":"GY644+1","v":89},{"$f":"GZ644+1","v":90},{"$f":"HA644+1","v":91},{"$f":"HB644+1","v":92},{"$f":"HC644+1","v":93},{"$f":"HD644+1","v":94},{"$f":"HE644+1","v":95},{"$f":"HF644+1","v":96},{"$f":"HG644+1","v":97},{"$f":"HH644+1","v":98},{"$f":"HI644+1","v":99},{"$f":"HJ644+1","v":100},{"$f":"HK644+1","v":101},null,"Formules TRI",1,{"$f":"HO644+1","v":2},{"$f":"HP644+1","v":3},{"$f":"HQ644+1","v":4},{"$f":"HR644+1","v":5},{"$f":"HS644+1","v":6},{"$f":"HT644+1","v":7},{"$f":"HU644+1","v":8},{"$f":"HV644+1","v":9},{"$f":"HW644+1","v":10},{"$f":"HX644+1","v":11},{"$f":"HY644+1","v":12},{"$f":"HZ644+1","v":13},{"$f":"IA644+1","v":14},{"$f":"IB644+1","v":15},{"$f":"IC644+1","v":16},{"$f":"ID644+1","v":17},{"$f":"IE644+1","v":18},{"$f":"IF644+1","v":19},{"$f":"IG644+1","v":20},{"$f":"IH644+1","v":21},{"$f":"II644+1","v":22},{"$f":"IJ644+1","v":23},{"$f":"IK644+1","v":24},{"$f":"IL644+1","v":25},{"$f":"IM644+1","v":26},{"$f":"IN644+1","v":27},{"$f":"IO644+1","v":28},{"$f":"IP644+1","v":29},{"$f":"IQ644+1","v":30},{"$f":"IR644+1","v":31},{"$f":"IS644+1","v":32},{"$f":"IT644+1","v":33},{"$f":"IU644+1","v":34},{"$f":"IV644+1","v":35},{"$f":"IW644+1","v":36},{"$f":"IX644+1","v":37},{"$f":"IY644+1","v":38},{"$f":"IZ644+1","v":39},{"$f":"JA644+1","v":40},{"$f":"JB644+1","v":41},{"$f":"JC644+1","v":42},{"$f":"JD644+1","v":43},{"$f":"JE644+1","v":44},{"$f":"JF644+1","v":45},{"$f":"JG644+1","v":46},{"$f":"JH644+1","v":47},{"$f":"JI644+1","v":48},{"$f":"JJ644+1","v":49},{"$f":"JK644+1","v":50},{"$f":"JL644+1","v":51},{"$f":"JM644+1","v":52},{"$f":"JN644+1","v":53},{"$f":"JO644+1","v":54},{"$f":"JP644+1","v":55},{"$f":"JQ644+1","v":56},{"$f":"JR644+1","v":57},{"$f":"JS644+1","v":58},{"$f":"JT644+1","v":59},{"$f":"JU644+1","v":60},{"$f":"JV644+1","v":61},{"$f":"JW644+1","v":62},{"$f":"JX644+1","v":63},{"$f":"JY644+1","v":64},{"$f":"JZ644+1","v":65},{"$f":"KA644+1","v":66},{"$f":"KB644+1","v":67},{"$f":"KC644+1","v":68},{"$f":"KD644+1","v":69},{"$f":"KE644+1","v":70},{"$f":"KF644+1","v":71},{"$f":"KG644+1","v":72},{"$f":"KH644+1","v":73},{"$f":"KI644+1","v":74},{"$f":"KJ644+1","v":75},{"$f":"KK644+1","v":76},{"$f":"KL644+1","v":77},{"$f":"KM644+1","v":78},{"$f":"KN644+1","v":79},{"$f":"KO644+1","v":80},{"$f":"KP644+1","v":81},{"$f":"KQ644+1","v":82},{"$f":"KR644+1","v":83},{"$f":"KS644+1","v":84},{"$f":"KT644+1","v":85},{"$f":"KU644+1","v":86},{"$f":"KV644+1","v":87},{"$f":"KW644+1","v":88},{"$f":"KX644+1","v":89},{"$f":"KY644+1","v":90},{"$f":"KZ644+1","v":91},{"$f":"LA644+1","v":92},{"$f":"LB644+1","v":93},{"$f":"LC644+1","v":94},{"$f":"LD644+1","v":95},{"$f":"LE644+1","v":96},{"$f":"LF644+1","v":97},{"$f":"LG644+1","v":98},{"$f":"LH644+1","v":99},{"$f":"LI644+1","v":100},{"$f":"LJ644+1","v":101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formules TRI",1,{"$f":"MY644+1","v":2},{"$f":"MZ644+1","v":3},{"$f":"NA644+1","v":4},{"$f":"NB644+1","v":5},{"$f":"NC644+1","v":6},{"$f":"ND644+1","v":7},{"$f":"NE644+1","v":8},{"$f":"NF644+1","v":9},{"$f":"NG644+1","v":10},{"$f":"NH644+1","v":11},{"$f":"NI644+1","v":12},{"$f":"NJ644+1","v":13},{"$f":"NK644+1","v":14},{"$f":"NL644+1","v":15},{"$f":"NM644+1","v":16},{"$f":"NN644+1","v":17},{"$f":"NO644+1","v":18},{"$f":"NP644+1","v":19},{"$f":"NQ644+1","v":20},{"$f":"NR644+1","v":21},{"$f":"NS644+1","v":22},{"$f":"NT644+1","v":23},{"$f":"NU644+1","v":24},{"$f":"NV644+1","v":25},{"$f":"NW644+1","v":26},{"$f":"NX644+1","v":27},{"$f":"NY644+1","v":28},{"$f":"NZ644+1","v":29},{"$f":"OA644+1","v":30},{"$f":"OB644+1","v":31},{"$f":"OC644+1","v":32},{"$f":"OD644+1","v":33},{"$f":"OE644+1","v":34},{"$f":"OF644+1","v":35},{"$f":"OG644+1","v":36},{"$f":"OH644+1","v":37},{"$f":"OI644+1","v":38},{"$f":"OJ644+1","v":39},{"$f":"OK644+1","v":40},{"$f":"OL644+1","v":41},{"$f":"OM644+1","v":42},{"$f":"ON644+1","v":43},{"$f":"OO644+1","v":44},{"$f":"OP644+1","v":45},{"$f":"OQ644+1","v":46},{"$f":"OR644+1","v":47},{"$f":"OS644+1","v":48},{"$f":"OT644+1","v":49},{"$f":"OU644+1","v":50},{"$f":"OV644+1","v":51},{"$f":"OW644+1","v":52},{"$f":"OX644+1","v":53},{"$f":"OY644+1","v":54},{"$f":"OZ644+1","v":55},{"$f":"PA644+1","v":56},{"$f":"PB644+1","v":57},{"$f":"PC644+1","v":58},{"$f":"PD644+1","v":59},{"$f":"PE644+1","v":60},{"$f":"PF644+1","v":61},{"$f":"PG644+1","v":62},{"$f":"PH644+1","v":63},{"$f":"PI644+1","v":64},{"$f":"PJ644+1","v":65},{"$f":"PK644+1","v":66},{"$f":"PL644+1","v":67},{"$f":"PM644+1","v":68},{"$f":"PN644+1","v":69},{"$f":"PO644+1","v":70},{"$f":"PP644+1","v":71},{"$f":"PQ644+1","v":72},{"$f":"PR644+1","v":73},{"$f":"PS644+1","v":74},{"$f":"PT644+1","v":75},{"$f":"PU644+1","v":76},{"$f":"PV644+1","v":77},{"$f":"PW644+1","v":78},{"$f":"PX644+1","v":79},{"$f":"PY644+1","v":80},{"$f":"PZ644+1","v":81},{"$f":"QA644+1","v":82},{"$f":"QB644+1","v":83},{"$f":"QC644+1","v":84},{"$f":"QD644+1","v":85},{"$f":"QE644+1","v":86},{"$f":"QF644+1","v":87},{"$f":"QG644+1","v":88},{"$f":"QH644+1","v":89},{"$f":"QI644+1","v":90},{"$f":"QJ644+1","v":91},{"$f":"QK644+1","v":92},{"$f":"QL644+1","v":93},{"$f":"QM644+1","v":94},{"$f":"QN644+1","v":95},{"$f":"QO644+1","v":96},{"$f":"QP644+1","v":97},{"$f":"QQ644+1","v":98},{"$f":"QR644+1","v":99},{"$f":"QS644+1","v":100},{"$f":"QT644+1","v":101},null,"Formules TRI",1,{"$f":"QX644+1","v":2},{"$f":"QY644+1","v":3},{"$f":"QZ644+1","v":4},{"$f":"RA644+1","v":5},{"$f":"RB644+1","v":6},{"$f":"RC644+1","v":7},{"$f":"RD644+1","v":8},{"$f":"RE644+1","v":9},{"$f":"RF644+1","v":10},{"$f":"RG644+1","v":11},{"$f":"RH644+1","v":12},{"$f":"RI644+1","v":13},{"$f":"RJ644+1","v":14},{"$f":"RK644+1","v":15},{"$f":"RL644+1","v":16},{"$f":"RM644+1","v":17},{"$f":"RN644+1","v":18},{"$f":"RO644+1","v":19},{"$f":"RP644+1","v":20},{"$f":"RQ644+1","v":21},{"$f":"RR644+1","v":22},{"$f":"RS644+1","v":23},{"$f":"RT644+1","v":24},{"$f":"RU644+1","v":25},{"$f":"RV644+1","v":26},{"$f":"RW644+1","v":27},{"$f":"RX644+1","v":28},{"$f":"RY644+1","v":29},{"$f":"RZ644+1","v":30},{"$f":"SA644+1","v":31},{"$f":"SB644+1","v":32},{"$f":"SC644+1","v":33},{"$f":"SD644+1","v":34},{"$f":"SE644+1","v":35},{"$f":"SF644+1","v":36},{"$f":"SG644+1","v":37},{"$f":"SH644+1","v":38},{"$f":"SI644+1","v":39},{"$f":"SJ644+1","v":40},{"$f":"SK644+1","v":41},{"$f":"SL644+1","v":42},{"$f":"SM644+1","v":43},{"$f":"SN644+1","v":44},{"$f":"SO644+1","v":45},{"$f":"SP644+1","v":46},{"$f":"SQ644+1","v":47},{"$f":"SR644+1","v":48},{"$f":"SS644+1","v":49},{"$f":"ST644+1","v":50},{"$f":"SU644+1","v":51},{"$f":"SV644+1","v":52},{"$f":"SW644+1","v":53},{"$f":"SX644+1","v":54},{"$f":"SY644+1","v":55},{"$f":"SZ644+1","v":56},{"$f":"TA644+1","v":57},{"$f":"TB644+1","v":58},{"$f":"TC644+1","v":59},{"$f":"TD644+1","v":60},{"$f":"TE644+1","v":61},{"$f":"TF644+1","v":62},{"$f":"TG644+1","v":63},{"$f":"TH644+1","v":64},{"$f":"TI644+1","v":65},{"$f":"TJ644+1","v":66},{"$f":"TK644+1","v":67},{"$f":"TL644+1","v":68},{"$f":"TM644+1","v":69},{"$f":"TN644+1","v":70},{"$f":"TO644+1","v":71},{"$f":"TP644+1","v":72},{"$f":"TQ644+1","v":73},{"$f":"TR644+1","v":74},{"$f":"TS644+1","v":75},{"$f":"TT644+1","v":76},{"$f":"TU644+1","v":77},{"$f":"TV644+1","v":78},{"$f":"TW644+1","v":79},{"$f":"TX644+1","v":80},{"$f":"TY644+1","v":81},{"$f":"TZ644+1","v":82},{"$f":"UA644+1","v":83},{"$f":"UB644+1","v":84},{"$f":"UC644+1","v":85},{"$f":"UD644+1","v":86},{"$f":"UE644+1","v":87},{"$f":"UF644+1","v":88},{"$f":"UG644+1","v":89},{"$f":"UH644+1","v":90},{"$f":"UI644+1","v":91},{"$f":"UJ644+1","v":92},{"$f":"UK644+1","v":93},{"$f":"UL644+1","v":94},{"$f":"UM644+1","v":95},{"$f":"UN644+1","v":96},{"$f":"UO644+1","v":97},{"$f":"UP644+1","v":98},{"$f":"UQ644+1","v":99},{"$f":"UR644+1","v":100},{"$f":"US644+1","v":101}]
[{"$f":"LN646","v":2},{"$f":"LP646","v":52},{"$f":"LQ646","v":0},{"$f":"LS646","v":0},{"$f":"IF($A646=\"\",\"\",IF(OR(B646<'Input Classe Actif & SAR'!$M$55,B646>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},{"$f":"IF($A646=\"\",\"\",IF($A646=1,E646,F645+G646+E646))","v":0},{"$f":"IF($A646=\"\",\"\",IF($A646=1,0,F645*$R$656))","v":0},{"$f":"IF($A646=\"\",\"\",IF(AND($D646=0,F646=0),0,F646/$D646))","v":0},{"$f":"IF($A646=\"\",\"\",IF(OR(B646<'Input Classe Actif & SAR'!$M$55,B646>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},{"$f":"IF($A646=\"\",\"\",IF($A646=1,I646,J645+K646+I646))","v":0},{"$f":"IF($A646=\"\",\"\",IF($A646=1,0,J645*($R$656+1%)))","v":0},{"$f":"IF($A646=\"\",\"\",IF(AND($D646=0,J646=0),0,J646/$D646))","v":0},null,null,0,"Client",{"$f":"TEXT('Input Classe Actif & SAR'!E14,\" \")","v":" "},null,null,{"$f":"IF(S647=1,T648,Choix!H130)","v":"Pondération"},"(Div. Déterminé)",{"$f":"VLOOKUP(V644,'Données Générales'!$B$6:$J$23,9,TRUE)","v":0.34265675999999989},{"$f":"VLOOKUP(W644,'Données Générales'!$B$6:$J$23,9,TRUE)","v":0.25377923999999996},{"$f":"MAX('Données Générales'!$J$6:$J$23)","v":0.39343523999999985},"Taux CPG",{"$f":"Z645+1","v":2},{"$f":"IFERROR(IF(AC646=\"\",\"\",IF(Z646=1,1,AA645+1)),\"\")","v":2},{"$f":"IFERROR(IF(AC646=\"\",\"\",IF(AA646=1,YEAR($V$653)+1,AB645+1)),\"\")","v":2027},{"$f":"IFERROR(IF(Z646=1,IF(AND($P$649=2,$P$647=0),MIN($P$643+1,$S$645+1),$S$645+1),IF(AC645+1<=$U$653,AC645+1,\"\")),\"\")","v":52},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,AE645+AD646))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0))","v":0},{"$f":"IF($AA646=\"\",\"\",AF646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",DO646)","v":"N-A"},6.9959075959866999,{"$f":"IF($AA646=\"\",\"\",BG646+BH646*(1+'Données Générales'!$E$29)+BI646*(1+'Données Générales'!$E$30)+BJ646+MIN(IF($AA646=1,BK646,BM645+BK646),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA646=1,BK646,BM645+BK646)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AC646=\"\",\"\",$AB$639)","v":5.3346315617912206E-2},{"$f":"AZ646","v":0},0,{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,AU645+AD646))","v":0},{"$f":"IF($AA646=\"\",\"\",BG646+BH646+BI646+BJ646+BK646)","v":0},{"$f":"IF($AA646=\"\",\"\",BT646)","v":0},{"$f":"IF($AA646=\"\",\"\",AR646+AS646-AT646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AC646<$S$650,$V$644*(1+$T$650)^($AA646-$AA$645),0)+IF($AC646>=$S$650,$W$644*(1+$T$650)^($AA646-$AA$645),0))","v":255249.99999999997},{"$f":"IF($AA646=\"\",\"\",PV($T$650,$AA646-$AA$645,0,-AV646,0))","v":250000},{"$f":"IF($AA646=\"\",\"\",IF(AW646>0,VLOOKUP(AW646,'Données Générales'!$B$6:$H$23,7)+(AW646-VLOOKUP(AW646,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW646,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},{"$f":"IF($AA646=\"\",\"\",FV($T$650,$AA646-$AA$645,0,-AX646,0))","v":91464.90254558},{"$f":"IF($AA646=\"\",\"\",AR646+AS646-AN646*$X$645+BS646)","v":0},null,{"$f":"IF($AA646=\"\",\"\",AR646)","v":0},{"$f":"IF($AA646=\"\",\"\",$BB646*$T$662)","v":0},{"$f":"IF($AA646=\"\",\"\",$BB646*$T$663)","v":0},{"$f":"IF($AA646=\"\",\"\",$BB646*$T$664)","v":0},{"$f":"IF($AA646=\"\",\"\",$BB646*$T$665)","v":0},{"$f":"IF($AA646=\"\",\"\",BC646*$AA$636*(MIN($AB$639,$AA$639)))","v":0},{"$f":"IF($AA646=\"\",\"\",BD646*$AB$636*$AB$639)","v":0},{"$f":"IF($AA646=\"\",\"\",0)","v":0},0,{"$f":"IF($AA646=\"\",\"\",BC646*$AA$637*(MIN($AA$639,$AB$639))+(BD646+BE646+BF646)*$AB$637*$AB$639)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,BK646*'Données Générales'!$E$54,IF($AA647=\"\",BM645+BK646,(BM645+BK646)*'Données Générales'!$E$54)))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,BK646-BL646,BM645+BK646-BL646))","v":0},{"$f":"IF($AA646=\"\",\"\",BG646+BH646*(1+'Données Générales'!$E$29)+BI646*(1+'Données Générales'!$E$30)+BJ646+MIN(BL646,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL646-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA646=\"\",\"\",AV646+BN646)","v":255249.99999999997},{"$f":"IF($AA646=\"\",\"\",PV($T$650,$AA646-$AA$645,0,-BO646,0))","v":250000},{"$f":"IF($AA646=\"\",\"\",IF(BP646>0,VLOOKUP(BP646,'Données Générales'!$B$6:$H$23,7)+(BP646-VLOOKUP(BP646,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP646,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},{"$f":"IF($AA646=\"\",\"\",FV($T$650,$AA646-$AA$645,0,-BQ646,0))","v":91464.90254558},{"$f":"IF($AA646=\"\",\"\",BH646*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI646*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AC646=$U$653,BN646*$X$645-BS646,BR646-AY646-MIN(BR646,BS646)))","v":0},{"$f":"IF(AC646=\"\",\"\",IF($AA646=1,0,IF(AD646=0,0,IF(AD646=AD645,0,1))))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,BV646,BW645+BV646))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},0,{"$f":"IF($AA646=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",HN646)","v":"N-A"},7.4570715361350777,{"$f":"IF($AA646=\"\",\"\",CY646+CZ646*(1+'Données Générales'!$E$29)+DA646*(1+'Données Générales'!$E$30)+DB646+MIN(IF($AA646=1,DC646,DE645+DC646),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA646=1,DC646,DE645+DC646)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AC646=\"\",\"\",$AB$639)","v":5.3346315617912206E-2},{"$f":"CR646","v":0},0,{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,BV646,CM645+BV646))","v":0},{"$f":"IF($AA646=\"\",\"\",CY646+CZ646+DA646+DB646+DC646)","v":0},{"$f":"IF($AA646=\"\",\"\",DL646)","v":0},{"$f":"IF($AA646=\"\",\"\",CJ646+CK646-CL646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AC646<$S$650,$V$644*(1+$T$650)^($AA646-$AA$645),0)+IF($AC646>=$S$650,$W$644*(1+$T$650)^($AA646-$AA$645),0))","v":255249.99999999997},{"$f":"IF($AA646=\"\",\"\",PV($T$650,$AA646-$AA$645,0,-CN646,0))","v":250000},{"$f":"IF($AA646=\"\",\"\",IF(CO646>0,VLOOKUP(CO646,'Données Générales'!$B$6:$H$23,7)+(CO646-VLOOKUP(CO646,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO646,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},{"$f":"IF($AA646=\"\",\"\",FV($T$650,$AA646-$AA$645,0,-CP646,0))","v":91464.90254558},{"$f":"IF($AA646=\"\",\"\",CJ646+CK646-CF646*$X$645+DK646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,CS645+AD646)*(1+IF($S$647=1,$V$662,$R$652)))","v":0},{"$f":"IF($AA646=\"\",\"\",CJ646)","v":0},{"$f":"IF($AA646=\"\",\"\",$CT646*$T$662)","v":0},{"$f":"IF($AA646=\"\",\"\",$CT646*$T$663)","v":0},{"$f":"IF($AA646=\"\",\"\",$CT646*$T$664)","v":0},{"$f":"IF($AA646=\"\",\"\",$CT646*$T$665)","v":0},{"$f":"IF($AA646=\"\",\"\",CU646*$AA$636*(MIN($AA$639,$AB$639)))","v":0},{"$f":"IF($AA646=\"\",\"\",CV646*$AB$636*$AB$639)","v":0},{"$f":"IF($AA646=\"\",\"\",0)","v":0},{"$f":"IF($AA646=\"\",\"\",(CW646+CX646)*BT$636*$AB$639)","v":0},{"$f":"IF($AA646=\"\",\"\",CU646*$AA$637*(MIN($AB$639,$AA$639))+(CV646+CW646+CX646)*$AB$637*$AB$639)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,DC646*'Données Générales'!$E$54,IF($AA647=\"\",DE645+DC646,(DE645+DC646)*'Données Générales'!$E$54)))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,DC646-DD646,DE645+DC646-DD646))","v":0},{"$f":"IF($AA646=\"\",\"\",CY646+CZ646*(1+'Données Générales'!$E$29)+DA646*(1+'Données Générales'!$E$30)+DB646+MIN(DD646,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD646-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},{"$f":"IF($AA646=\"\",\"\",CN646+DF646)","v":255249.99999999997},{"$f":"IF($AA646=\"\",\"\",PV($T$650,$AA646-$AA$645,0,-DG646,0))","v":250000},{"$f":"IF($AA646=\"\",\"\",IF(DH646>0,VLOOKUP(DH646,'Données Générales'!$B$6:$H$23,7)+(DH646-VLOOKUP(DH646,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH646,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},{"$f":"IF($AA646=\"\",\"\",FV($T$650,$AA646-$AA$645,0,-DI646,0))","v":91464.90254558},{"$f":"IF($AA646=\"\",\"\",CZ646*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA646*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AC646=$U$653,DF646*$X$645-DK646,DJ646-CQ646-MIN(DJ646,DK646)))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,DM645+AD646)*(1+IF($S$647=1,($V$663*$U$663+$V$664*$U$664+$V$665*$U$665)/($U$663+$U$664+$U$665),$R$653)))","v":0},{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,DN645+AD646)*(1+IF($S$647=1,$U$667,$T$667)))","v":0},{"$f":"IFERROR(IF($AA646=\"\",\"\",IRR(DP646:HL646)),\"N-A\")","v":"N-A"},{"$f":"IF($AA646=\"\",\"\",IF(DP$644<=$Z646,VLOOKUP(DP$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DP$644-1=$Z646,-$AJ646,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA646=\"\",\"\",IF($AA646=1,AD646,HM645+AD646)*(1+$Y$647*(1-IF($AC646<=$S$650,$V$645,$W$645))))","v":0},{"$f":"IFERROR(IF($AA646=\"\",\"\",IRR(HO646:LK646)),\"N-A\")","v":"N-A"},{"$f":"IF($AA646=\"\",\"\",IF(HO$644<=$Z646,VLOOKUP(HO$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HO$644-1=$Z646,-$CB646,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC646=\"\",\"\",IF($AA646=1,0,IF(AND(AD646=0,AD646<>AD645),1,0)))","v":0},{"$f":"LM645+1","v":2},{"$f":"IFERROR(IF(LP646=\"\",\"\",IF($LM646=1,1,LN645+1)),\"\")","v":2},{"$f":"IFERROR(IF(LP646=\"\",\"\",IF($LM646=1,YEAR($V$653)+1,LO645+1)),\"\")","v":2027},{"$f":"IFERROR(IF($LM646=1,IF(AND($P$649=2,$P$647=0),MIN($P$643+1,$S$645+1),$S$645+1),IF(LP645+1<=$U$653,LP645+1,\"\")),\"\")","v":52},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LM646=1,LQ646,LR645+LQ646))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE),0)*(1-$O$646),0),0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF(AND($LP646>=$S$656,$LP646<=$T$656),$Q$656,0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LM646=1,LT646,LU645*(1+$R$656)+LT646))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LM646=1,0,LU645*$R$656))","v":0},{"$f":"IFERROR(IF($LN646=\"\",\"\",LU646/LS646),\"\")","v":""},{"$f":"IF($LN646=\"\",\"\",LT646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)\n+IF($X651=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0))","v":0},{"$f":"IF($LN646=\"\",\"\",0)","v":0},{"$f":"IF($LN646=\"\",\"\",LY646-LU646)","v":0},{"$f":"IF($LN646=\"\",\"\",MX646)","v":"N-A"},{"$f":"IF($LN646=\"\",\"\",0)","v":0},null,{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LN646=1,MG646,MH645+MG646))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z646+1,FALSE),0)*(1-$O$646),0),0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF(AND($LP646>=$S$656,$LP646<=$T$656),MIN($Q$656,$X$656),0))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LM646=1,MJ646,MK645*(1+$R$656+$P$655)+MJ646))","v":0},{"$f":"IF($LN646=\"\",\"\",IF($LM646=1,0,MK645*($R$656+$P$655)))","v":0},{"$f":"IFERROR(IF($LN646=\"\",\"\",MK646/MI646),\"\")","v":""},{"$f":"IF($LN646=\"\",\"\",MJ646)","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0))","v":0},{"$f":"IF($AA646=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)\n+IF($X651=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z422+1,FALSE),0),0),\n0))","v":0},{"$f":"IF($LN646=\"\",\"\",0)","v":0},{"$f":"IF($LN646=\"\",\"\",MO646-MK646)","v":0},{"$f":"IF($LN646=\"\",\"\",QW646)","v":"N-A"},{"$f":"IF($LN646=\"\",\"\",0)","v":0},null,null,{"$f":"IFERROR(IF($AA646=\"\",\"\",IRR(MY646:QU646)),\"N-A\")","v":"N-A"},{"$f":"IF($AA646=\"\",\"\",IF(MY$644<=$LM646,VLOOKUP(MY$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(MY$644,$LM$645:$MU$745,$LX$641,FALSE),IF(MY$644-1=$LM646,-$MC646,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA646=\"\",\"\",IRR(QX646:UT646)),\"N-A\")","v":"N-A"},{"$f":"IF($AA646=\"\",\"\",IF(QX$644<=$LM646,VLOOKUP(QX$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QX$644,$LM$645:$MU$745,$MN$641,FALSE),IF(QX$644-1=$LM646,-$MS646,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[3,53,0,0,{"$f":"IF($A647=\"\",\"\",IF(OR(B647<'Input Classe Actif & SAR'!$M$55,B647>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,{"$f":"IF($A647=\"\",\"\",IF($A647=1,0,F646*$R$656))","v":0},0,{"$f":"IF($A647=\"\",\"\",IF(OR(B647<'Input Classe Actif & SAR'!$M$55,B647>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,"Taux fonds de capitalisation (taux illustration)",{"$f":"'Input Classe Actif & SAR'!N30","v":0},"Province",{"$f":"'Input Classe Actif & SAR'!E13","v":"Ontario"},2,{"$f":"'Input Classe Actif & SAR'!E37","v":"Balanced"},"(Div. Ordinaire)",{"$f":"VLOOKUP(V644,'Données Générales'!$B$6:$J$23,8,TRUE)","v":0.43508639999999998},{"$f":"VLOOKUP(W644,'Données Générales'!$B$6:$J$23,8,TRUE)","v":0.3610218},{"$f":"MAX('Données Générales'!$I$6:$I$23)","v":0.47740179999999999},{"$f":"'Données Générales'!$C$131","v":2.4E-2},{"$f":"Z646+1","v":3},3,{"$f":"IFERROR(IF(AC647=\"\",\"\",IF(AA647=1,YEAR($V$653)+1,AB646+1)),\"\")","v":2028},53,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},0,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0),0),\n0))","v":0},{"$f":"IF($AA647=\"\",\"\",AF647)","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",3.2371188221970737,{"$f":"IF($AA647=\"\",\"\",BG647+BH647*(1+'Données Générales'!$E$29)+BI647*(1+'Données Générales'!$E$30)+BJ647+MIN(IF($AA647=1,BK647,BM646+BK647),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA647=1,BK647,BM646+BK647)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,{"$f":"IF($AA647=\"\",\"\",BG647+BH647+BI647+BJ647+BK647)","v":0},0,0,260610.24999999994,250000,{"$f":"IF($AA647=\"\",\"\",IF(AW647>0,VLOOKUP(AW647,'Données Générales'!$B$6:$H$23,7)+(AW647-VLOOKUP(AW647,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW647,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},93385.665499037161,0,null,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA647=\"\",\"\",BC647*$AA$637*(MIN($AA$639,$AB$639))+(BD647+BE647+BF647)*$AB$637*$AB$639)","v":0},{"$f":"IF($AA647=\"\",\"\",IF($AA647=1,BK647*'Données Générales'!$E$54,IF($AA648=\"\",BM646+BK647,(BM646+BK647)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA647=\"\",\"\",BG647+BH647*(1+'Données Générales'!$E$29)+BI647*(1+'Données Générales'!$E$30)+BJ647+MIN(BL647,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL647-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},260610.24999999994,250000,{"$f":"IF($AA647=\"\",\"\",IF(BP647>0,VLOOKUP(BP647,'Données Générales'!$B$6:$H$23,7)+(BP647-VLOOKUP(BP647,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP647,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},93385.665499037161,{"$f":"IF($AA647=\"\",\"\",BH647*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI647*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},{"$f":"IF($AA647=\"\",\"\",IF($AC647=$U$653,BN647*$X$645-BS647,BR647-AY647-MIN(BR647,BS647)))","v":0},{"$f":"IF(AC647=\"\",\"\",IF($AA647=1,0,IF(AD647=0,0,IF(AD647=AD646,0,1))))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},0,{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},0,{"$f":"IF($AA647=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",3.4415248554208837,{"$f":"IF($AA647=\"\",\"\",CY647+CZ647*(1+'Données Générales'!$E$29)+DA647*(1+'Données Générales'!$E$30)+DB647+MIN(IF($AA647=1,DC647,DE646+DC647),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA647=1,DC647,DE646+DC647)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,260610.24999999994,250000,{"$f":"IF($AA647=\"\",\"\",IF(CO647>0,VLOOKUP(CO647,'Données Générales'!$B$6:$H$23,7)+(CO647-VLOOKUP(CO647,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO647,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},93385.665499037161,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA647=\"\",\"\",IF($AA647=1,DC647*'Données Générales'!$E$54,IF($AA648=\"\",DE646+DC647,(DE646+DC647)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA647=\"\",\"\",CY647+CZ647*(1+'Données Générales'!$E$29)+DA647*(1+'Données Générales'!$E$30)+DB647+MIN(DD647,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD647-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},260610.24999999994,250000,{"$f":"IF($AA647=\"\",\"\",IF(DH647>0,VLOOKUP(DH647,'Données Générales'!$B$6:$H$23,7)+(DH647-VLOOKUP(DH647,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH647,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},93385.665499037161,{"$f":"IF($AA647=\"\",\"\",CZ647*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA647*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA647=\"\",\"\",IF(DQ$644<=$Z647,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z647,-$AJ647,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA647=\"\",\"\",IF($AA647=1,AD647,HM646+AD647)*(1+$Y$647*(1-IF($AC647<=$S$650,$V$645,$W$645))))","v":0},"N-A",0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,{"$f":"LM646+1","v":3},3,2028,53,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},0,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)\n+IF($X652=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},0,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z647+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0))","v":0},{"$f":"IF($AA647=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)\n+IF($X652=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z423+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[6,56,0,0,{"$f":"IF($A650=\"\",\"\",IF(OR(B650<'Input Classe Actif & SAR'!$M$55,B650>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A650=\"\",\"\",IF(OR(B650<'Input Classe Actif & SAR'!$M$55,B650>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,{"$f":"'Données Générales'!$G$146","v":5.5E-2},"Ass. Vie",{"$f":"IF($AA645=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$18,$Y$650=2,'Mapping Calculation'!$HD$18,$Y$650=3,'Mapping Calculation'!$HE$18,$Y$650=4,'Mapping Calculation'!$HF$18),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z421+1,FALSE),0))","v":0},{"$f":"'Input Classe Actif & SAR'!M31","v":1},{"$f":"'Input Classe Actif & SAR'!M21","v":65},{"$f":"ROUND('Données Générales'!$D$144 * 100,2) & \"%\"","v":"2.1%"},{"$f":"IF('Input Classe Actif & SAR'!M43='Mapping - SARP'!G6, 1, 2)","v":2},"Non enregistré",{"$f":"'Input Classe Actif & SAR'!M46","v":0},{"$f":"_xlfn.IFS(X649=\"\",0,X649=0,0,X649=Choix!$B$4,1,X649=Choix!$B$5,2,X649=Choix!$B$6,3,X649=Choix!$B$7,4,X649=Choix!$B$8,5,X649=Choix!$C$8,5,X649=Choix!$B$9,6,X649=Choix!$B$10,7)","v":2},3,6,6,2031,56,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",1.0490995235954566,{"$f":"IF($AA650=\"\",\"\",BG650+BH650*(1+'Données Générales'!$E$29)+BI650*(1+'Données Générales'!$E$30)+BJ650+MIN(IF($AA650=1,BK650,BM649+BK650),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA650=1,BK650,BM649+BK650)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,277375.89662227506,250000,{"$f":"IF($AA650=\"\",\"\",IF(AW650>0,VLOOKUP(AW650,'Données Générales'!$B$6:$H$23,7)+(AW650-VLOOKUP(AW650,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW650,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},99393.376505579872,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA650=\"\",\"\",IF($AA650=1,BK650*'Données Générales'!$E$54,IF($AA651=\"\",BM649+BK650,(BM649+BK650)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA650=\"\",\"\",BG650+BH650*(1+'Données Générales'!$E$29)+BI650*(1+'Données Générales'!$E$30)+BJ650+MIN(BL650,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL650-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},277375.89662227506,250000,{"$f":"IF($AA650=\"\",\"\",IF(BP650>0,VLOOKUP(BP650,'Données Générales'!$B$6:$H$23,7)+(BP650-VLOOKUP(BP650,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP650,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},99393.376505579872,{"$f":"IF($AA650=\"\",\"\",BH650*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI650*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",1.1041399186455907,{"$f":"IF($AA650=\"\",\"\",CY650+CZ650*(1+'Données Générales'!$E$29)+DA650*(1+'Données Générales'!$E$30)+DB650+MIN(IF($AA650=1,DC650,DE649+DC650),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA650=1,DC650,DE649+DC650)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,277375.89662227506,250000,{"$f":"IF($AA650=\"\",\"\",IF(CO650>0,VLOOKUP(CO650,'Données Générales'!$B$6:$H$23,7)+(CO650-VLOOKUP(CO650,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO650,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},99393.376505579872,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA650=\"\",\"\",IF($AA650=1,DC650*'Données Générales'!$E$54,IF($AA651=\"\",DE649+DC650,(DE649+DC650)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA650=\"\",\"\",CY650+CZ650*(1+'Données Générales'!$E$29)+DA650*(1+'Données Générales'!$E$30)+DB650+MIN(DD650,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD650-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},277375.89662227506,250000,{"$f":"IF($AA650=\"\",\"\",IF(DH650>0,VLOOKUP(DH650,'Données Générales'!$B$6:$H$23,7)+(DH650-VLOOKUP(DH650,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH650,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},99393.376505579872,{"$f":"IF($AA650=\"\",\"\",CZ650*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA650*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA650=\"\",\"\",IF(GB$644<=$Z650,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z650,-$AJ650,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,6,6,2031,56,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)\n+IF($X655=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z650+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0))","v":0},{"$f":"IF($AA650=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)\n+IF($X655=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z426+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[7,57,0,0,{"$f":"IF($A651=\"\",\"\",IF(OR(B651<'Input Classe Actif & SAR'!$M$55,B651>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A651=\"\",\"\",IF(OR(B651<'Input Classe Actif & SAR'!$M$55,B651>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,"Barème iA PAR (SAR)",{"$f":"'Input Classe Actif & SAR'!M60","v":0},"Pondération","Taux","Âge décès estimé","Espéreance de vie","Âge fin de l'illustration du concept","Date de l'illustration","Période de versement des primes",{"$f":"'Input Classe Actif & SAR'!E27","v":"Annually"},"Anglais (N'est plus utilisé)",7,7,2032,57,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.83080449245123167,{"$f":"IF($AA651=\"\",\"\",BG651+BH651*(1+'Données Générales'!$E$29)+BI651*(1+'Données Générales'!$E$30)+BJ651+MIN(IF($AA651=1,BK651,BM650+BK651),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA651=1,BK651,BM650+BK651)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,283200.79045134282,250000,{"$f":"IF($AA651=\"\",\"\",IF(AW651>0,VLOOKUP(AW651,'Données Générales'!$B$6:$H$23,7)+(AW651-VLOOKUP(AW651,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW651,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},101480.63741219704,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA651=\"\",\"\",IF($AA651=1,BK651*'Données Générales'!$E$54,IF($AA652=\"\",BM650+BK651,(BM650+BK651)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA651=\"\",\"\",BG651+BH651*(1+'Données Générales'!$E$29)+BI651*(1+'Données Générales'!$E$30)+BJ651+MIN(BL651,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL651-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},283200.79045134282,250000,{"$f":"IF($AA651=\"\",\"\",IF(BP651>0,VLOOKUP(BP651,'Données Générales'!$B$6:$H$23,7)+(BP651-VLOOKUP(BP651,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP651,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},101480.63741219704,{"$f":"IF($AA651=\"\",\"\",BH651*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI651*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.87035881196487996,{"$f":"IF($AA651=\"\",\"\",CY651+CZ651*(1+'Données Générales'!$E$29)+DA651*(1+'Données Générales'!$E$30)+DB651+MIN(IF($AA651=1,DC651,DE650+DC651),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA651=1,DC651,DE650+DC651)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,283200.79045134282,250000,{"$f":"IF($AA651=\"\",\"\",IF(CO651>0,VLOOKUP(CO651,'Données Générales'!$B$6:$H$23,7)+(CO651-VLOOKUP(CO651,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO651,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},101480.63741219704,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA651=\"\",\"\",IF($AA651=1,DC651*'Données Générales'!$E$54,IF($AA652=\"\",DE650+DC651,(DE650+DC651)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA651=\"\",\"\",CY651+CZ651*(1+'Données Générales'!$E$29)+DA651*(1+'Données Générales'!$E$30)+DB651+MIN(DD651,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD651-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},283200.79045134282,250000,{"$f":"IF($AA651=\"\",\"\",IF(DH651>0,VLOOKUP(DH651,'Données Générales'!$B$6:$H$23,7)+(DH651-VLOOKUP(DH651,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH651,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},101480.63741219704,{"$f":"IF($AA651=\"\",\"\",CZ651*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA651*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA651=\"\",\"\",IF(DQ$644<=$Z651,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z651,-$AJ651,\"\")))","v":0},0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,7,7,2032,57,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)\n+IF($X656=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z651+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0))","v":0},{"$f":"IF($AA651=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)\n+IF($X656=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z427+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[9,59,0,0,{"$f":"IF($A653=\"\",\"\",IF(OR(B653<'Input Classe Actif & SAR'!$M$55,B653>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A653=\"\",\"\",IF(OR(B653<'Input Classe Actif & SAR'!$M$55,B653>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,"Actions",0.66,5.5E-2,{"$f":"'Input Classe Actif & SAR'!M29","v":85},{"$f":"ROUNDUP(IF(Y653=1,S645+VLOOKUP(S645,'Données Générales'!$B$154:$G$284,5,FALSE),S645+VLOOKUP(S645,'Données Générales'!$B$154:$G$284,6,FALSE)),0)","v":83},100,{"$f":"'Accueil | Home'!A2","v":"2025-02-21"},"Sexe",{"$f":"'Input Classe Actif & SAR'!E15","v":"Male"},{"$f":"IF(OR(X653=\"Homme\",X653=\"Male\"),1,2)","v":1},{"$f":"Z652+1","v":9},9,2034,59,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.57228817459556969,{"$f":"IF($AA653=\"\",\"\",BG653+BH653*(1+'Données Générales'!$E$29)+BI653*(1+'Données Générales'!$E$30)+BJ653+MIN(IF($AA653=1,BK653,BM652+BK653),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA653=1,BK653,BM652+BK653)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,295220.11519888818,250000,{"$f":"IF($AA653=\"\",\"\",IF(AW653>0,VLOOKUP(AW653,'Données Générales'!$B$6:$H$23,7)+(AW653-VLOOKUP(AW653,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW653,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},105787.57714460806,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA653=\"\",\"\",IF($AA653=1,BK653*'Données Générales'!$E$54,IF($AA654=\"\",BM652+BK653,(BM652+BK653)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA653=\"\",\"\",BG653+BH653*(1+'Données Générales'!$E$29)+BI653*(1+'Données Générales'!$E$30)+BJ653+MIN(BL653,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL653-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},295220.11519888818,250000,{"$f":"IF($AA653=\"\",\"\",IF(BP653>0,VLOOKUP(BP653,'Données Générales'!$B$6:$H$23,7)+(BP653-VLOOKUP(BP653,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP653,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},105787.57714460806,{"$f":"IF($AA653=\"\",\"\",BH653*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI653*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.59286525986752647,{"$f":"IF($AA653=\"\",\"\",CY653+CZ653*(1+'Données Générales'!$E$29)+DA653*(1+'Données Générales'!$E$30)+DB653+MIN(IF($AA653=1,DC653,DE652+DC653),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA653=1,DC653,DE652+DC653)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,295220.11519888818,250000,{"$f":"IF($AA653=\"\",\"\",IF(CO653>0,VLOOKUP(CO653,'Données Générales'!$B$6:$H$23,7)+(CO653-VLOOKUP(CO653,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO653,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},105787.57714460806,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA653=\"\",\"\",IF($AA653=1,DC653*'Données Générales'!$E$54,IF($AA654=\"\",DE652+DC653,(DE652+DC653)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA653=\"\",\"\",CY653+CZ653*(1+'Données Générales'!$E$29)+DA653*(1+'Données Générales'!$E$30)+DB653+MIN(DD653,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD653-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},295220.11519888818,250000,{"$f":"IF($AA653=\"\",\"\",IF(DH653>0,VLOOKUP(DH653,'Données Générales'!$B$6:$H$23,7)+(DH653-VLOOKUP(DH653,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH653,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},105787.57714460806,{"$f":"IF($AA653=\"\",\"\",CZ653*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA653*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(IE$644<=$Z653,VLOOKUP(IE$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IE$644-1=$Z653,-$CB653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(IU$644<=$Z653,VLOOKUP(IU$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IU$644-1=$Z653,-$CB653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(JK$644<=$Z653,VLOOKUP(JK$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JK$644-1=$Z653,-$CB653,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,{"$f":"LM652+1","v":9},9,2034,59,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)\n+IF($X658=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z653+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0))","v":0},{"$f":"IF($AA653=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)\n+IF($X658=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z429+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(NO$644<=$LM653,VLOOKUP(NO$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NO$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NO$644-1=$LM653,-$MC653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(OE$644<=$LM653,VLOOKUP(OE$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OE$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OE$644-1=$LM653,-$MC653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(OU$644<=$LM653,VLOOKUP(OU$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OU$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OU$644-1=$LM653,-$MC653,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(RN$644<=$LM653,VLOOKUP(RN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RN$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RN$644-1=$LM653,-$MS653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(SD$644<=$LM653,VLOOKUP(SD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SD$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SD$644-1=$LM653,-$MS653,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA653=\"\",\"\",IF(ST$644<=$LM653,VLOOKUP(ST$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(ST$644,$LM$645:$MU$745,$MN$641,FALSE),IF(ST$644-1=$LM653,-$MS653,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[10,60,0,0,{"$f":"IF($A654=\"\",\"\",IF(OR(B654<'Input Classe Actif & SAR'!$M$55,B654>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A654=\"\",\"\",IF(OR(B654<'Input Classe Actif & SAR'!$M$55,B654>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,{"$f":"FIXED(ROUND('Données Générales'!$F$146 * 100,2),2) & \"%\"","v":"6.35%"},"Assurance",0.15,"Taux d'emprunt","Âge emprunt (début)","Âge emprunt (fin)","Ratio d'emprunt max","Valeur future (max emprunt)","Montant max d'emprunt","Montant max d'emprunt (tx +1 %)","Taux participation iA PAR",10,10,2035,60,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.49066636077148301,{"$f":"IF($AA654=\"\",\"\",BG654+BH654*(1+'Données Générales'!$E$29)+BI654*(1+'Données Générales'!$E$30)+BJ654+MIN(IF($AA654=1,BK654,BM653+BK654),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA654=1,BK654,BM653+BK654)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,301419.7376180648,250000,{"$f":"IF($AA654=\"\",\"\",IF(AW654>0,VLOOKUP(AW654,'Données Générales'!$B$6:$H$23,7)+(AW654-VLOOKUP(AW654,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW654,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},108009.11626464482,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA654=\"\",\"\",IF($AA654=1,BK654*'Données Générales'!$E$54,IF($AA655=\"\",BM653+BK654,(BM653+BK654)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA654=\"\",\"\",BG654+BH654*(1+'Données Générales'!$E$29)+BI654*(1+'Données Générales'!$E$30)+BJ654+MIN(BL654,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL654-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},301419.7376180648,250000,{"$f":"IF($AA654=\"\",\"\",IF(BP654>0,VLOOKUP(BP654,'Données Générales'!$B$6:$H$23,7)+(BP654-VLOOKUP(BP654,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP654,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},108009.11626464482,{"$f":"IF($AA654=\"\",\"\",BH654*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI654*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.50499856034637713,{"$f":"IF($AA654=\"\",\"\",CY654+CZ654*(1+'Données Générales'!$E$29)+DA654*(1+'Données Générales'!$E$30)+DB654+MIN(IF($AA654=1,DC654,DE653+DC654),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA654=1,DC654,DE653+DC654)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,301419.7376180648,250000,{"$f":"IF($AA654=\"\",\"\",IF(CO654>0,VLOOKUP(CO654,'Données Générales'!$B$6:$H$23,7)+(CO654-VLOOKUP(CO654,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO654,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},108009.11626464482,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA654=\"\",\"\",IF($AA654=1,DC654*'Données Générales'!$E$54,IF($AA655=\"\",DE653+DC654,(DE653+DC654)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA654=\"\",\"\",CY654+CZ654*(1+'Données Générales'!$E$29)+DA654*(1+'Données Générales'!$E$30)+DB654+MIN(DD654,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD654-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},301419.7376180648,250000,{"$f":"IF($AA654=\"\",\"\",IF(DH654>0,VLOOKUP(DH654,'Données Générales'!$B$6:$H$23,7)+(DH654-VLOOKUP(DH654,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH654,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},108009.11626464482,{"$f":"IF($AA654=\"\",\"\",CZ654*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA654*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA654=\"\",\"\",IF(GB$644<=$Z654,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z654,-$AJ654,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,10,10,2035,60,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)\n+IF($X659=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z654+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0))","v":0},{"$f":"IF($AA654=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)\n+IF($X659=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z430+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[13,63,0,0,{"$f":"IF($A657=\"\",\"\",IF(OR(B657<'Input Classe Actif & SAR'!$M$55,B657>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A657=\"\",\"\",IF(OR(B657<'Input Classe Actif & SAR'!$M$55,B657>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,"Nb années :",{"$f":"$U$653-$AC$645","v":49},null,null,13,13,2038,63,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.33659814454812048,{"$f":"IF($AA657=\"\",\"\",BG657+BH657*(1+'Données Générales'!$E$29)+BI657*(1+'Données Générales'!$E$30)+BJ657+MIN(IF($AA657=1,BK657,BM656+BK657),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA657=1,BK657,BM656+BK657)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,320810.75084906153,250000,{"$f":"IF($AA657=\"\",\"\",IF(AW657>0,VLOOKUP(AW657,'Données Générales'!$B$6:$H$23,7)+(AW657-VLOOKUP(AW657,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW657,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},114957.58692256126,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA657=\"\",\"\",IF($AA657=1,BK657*'Données Générales'!$E$54,IF($AA658=\"\",BM656+BK657,(BM656+BK657)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA657=\"\",\"\",BG657+BH657*(1+'Données Générales'!$E$29)+BI657*(1+'Données Générales'!$E$30)+BJ657+MIN(BL657,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL657-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},320810.75084906153,250000,{"$f":"IF($AA657=\"\",\"\",IF(BP657>0,VLOOKUP(BP657,'Données Générales'!$B$6:$H$23,7)+(BP657-VLOOKUP(BP657,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP657,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},114957.58692256126,{"$f":"IF($AA657=\"\",\"\",BH657*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI657*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.33853960970872327,{"$f":"IF($AA657=\"\",\"\",CY657+CZ657*(1+'Données Générales'!$E$29)+DA657*(1+'Données Générales'!$E$30)+DB657+MIN(IF($AA657=1,DC657,DE656+DC657),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA657=1,DC657,DE656+DC657)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,320810.75084906153,250000,{"$f":"IF($AA657=\"\",\"\",IF(CO657>0,VLOOKUP(CO657,'Données Générales'!$B$6:$H$23,7)+(CO657-VLOOKUP(CO657,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO657,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},114957.58692256126,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA657=\"\",\"\",IF($AA657=1,DC657*'Données Générales'!$E$54,IF($AA658=\"\",DE656+DC657,(DE656+DC657)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA657=\"\",\"\",CY657+CZ657*(1+'Données Générales'!$E$29)+DA657*(1+'Données Générales'!$E$30)+DB657+MIN(DD657,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD657-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},320810.75084906153,250000,{"$f":"IF($AA657=\"\",\"\",IF(DH657>0,VLOOKUP(DH657,'Données Générales'!$B$6:$H$23,7)+(DH657-VLOOKUP(DH657,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH657,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},114957.58692256126,{"$f":"IF($AA657=\"\",\"\",CZ657*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA657*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,13,13,2038,63,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)\n+IF($X662=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z657+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0))","v":0},{"$f":"IF($AA657=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)\n+IF($X662=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z433+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[14,64,0,0,{"$f":"IF($A658=\"\",\"\",IF(OR(B658<'Input Classe Actif & SAR'!$M$55,B658>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A658=\"\",\"\",IF(OR(B658<'Input Classe Actif & SAR'!$M$55,B658>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,"Rendement brut revenus fixes",{"$f":"FIXED(AG628*100,2,FALSE) & \"%\"","v":"3.50%"},{"$f":"FIXED(R652*100,2,FALSE) & \"%\"","v":"3.50%"},"Rendement Brut",null,null,"% de completion","Taux 0%","Taux -1%",null,14,14,2039,64,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.30321798477682066,{"$f":"IF($AA658=\"\",\"\",BG658+BH658*(1+'Données Générales'!$E$29)+BI658*(1+'Données Générales'!$E$30)+BJ658+MIN(IF($AA658=1,BK658,BM657+BK658),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA658=1,BK658,BM657+BK658)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,327547.77661689179,250000,{"$f":"IF($AA658=\"\",\"\",IF(AW658>0,VLOOKUP(AW658,'Données Générales'!$B$6:$H$23,7)+(AW658-VLOOKUP(AW658,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW658,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},117371.69624793502,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA658=\"\",\"\",IF($AA658=1,BK658*'Données Générales'!$E$54,IF($AA659=\"\",BM657+BK658,(BM657+BK658)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA658=\"\",\"\",BG658+BH658*(1+'Données Générales'!$E$29)+BI658*(1+'Données Générales'!$E$30)+BJ658+MIN(BL658,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL658-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},327547.77661689179,250000,{"$f":"IF($AA658=\"\",\"\",IF(BP658>0,VLOOKUP(BP658,'Données Générales'!$B$6:$H$23,7)+(BP658-VLOOKUP(BP658,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP658,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},117371.69624793502,{"$f":"IF($AA658=\"\",\"\",BH658*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI658*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.30232002500804572,{"$f":"IF($AA658=\"\",\"\",CY658+CZ658*(1+'Données Générales'!$E$29)+DA658*(1+'Données Générales'!$E$30)+DB658+MIN(IF($AA658=1,DC658,DE657+DC658),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA658=1,DC658,DE657+DC658)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,327547.77661689179,250000,{"$f":"IF($AA658=\"\",\"\",IF(CO658>0,VLOOKUP(CO658,'Données Générales'!$B$6:$H$23,7)+(CO658-VLOOKUP(CO658,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO658,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},117371.69624793502,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA658=\"\",\"\",IF($AA658=1,DC658*'Données Générales'!$E$54,IF($AA659=\"\",DE657+DC658,(DE657+DC658)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA658=\"\",\"\",CY658+CZ658*(1+'Données Générales'!$E$29)+DA658*(1+'Données Générales'!$E$30)+DB658+MIN(DD658,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD658-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},327547.77661689179,250000,{"$f":"IF($AA658=\"\",\"\",IF(DH658>0,VLOOKUP(DH658,'Données Générales'!$B$6:$H$23,7)+(DH658-VLOOKUP(DH658,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH658,'Données Générales'!$B$6:$H$23,5),0))","v":89583.645980000001},117371.69624793502,{"$f":"IF($AA658=\"\",\"\",CZ658*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA658*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA658=\"\",\"\",IF(GB$644<=$Z658,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z658,-$AJ658,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,14,14,2039,64,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)\n+IF($X663=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z658+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0))","v":0},{"$f":"IF($AA658=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)\n+IF($X663=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z434+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[16,66,0,0,{"$f":"IF($A660=\"\",\"\",IF(OR(B660<'Input Classe Actif & SAR'!$M$55,B660>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A660=\"\",\"\",IF(OR(B660<'Input Classe Actif & SAR'!$M$55,B660>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$647=1,\"Rendement brut actions canadiennes\",\"Rendement brut actions\")","v":"Rendement brut actions"},{"$f":"FIXED(AH628*100,2,FALSE) & \"%\"","v":"5.50%"},{"$f":"FIXED(R653*100,2,FALSE) & \"%\"","v":"5.50%"},"Revenus fixes",{"$f":"IF($S$647=2,$R$652,$Q$639+$AG$629)","v":3.5000000000000003E-2},{"$f":"FIXED(T660*100,2,FALSE) & \"%\"","v":"3.50%"},null,null,null,null,16,16,2041,66,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.25167680907849221,{"$f":"IF($AA660=\"\",\"\",BG660+BH660*(1+'Données Générales'!$E$29)+BI660*(1+'Données Générales'!$E$30)+BJ660+MIN(IF($AA660=1,BK660,BM659+BK660),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA660=1,BK660,BM659+BK660)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,170724.61590214461,125000,{"$f":"IF($AA660=\"\",\"\",IF(AW660>0,VLOOKUP(AW660,'Données Générales'!$B$6:$H$23,7)+(AW660-VLOOKUP(AW660,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW660,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},42201.813760306701,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA660=\"\",\"\",IF($AA660=1,BK660*'Données Générales'!$E$54,IF($AA661=\"\",BM659+BK660,(BM659+BK660)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA660=\"\",\"\",BG660+BH660*(1+'Données Générales'!$E$29)+BI660*(1+'Données Générales'!$E$30)+BJ660+MIN(BL660,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL660-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},170724.61590214461,125000,{"$f":"IF($AA660=\"\",\"\",IF(BP660>0,VLOOKUP(BP660,'Données Générales'!$B$6:$H$23,7)+(BP660-VLOOKUP(BP660,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP660,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},42201.813760306701,{"$f":"IF($AA660=\"\",\"\",BH660*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI660*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.24620706696524911,{"$f":"IF($AA660=\"\",\"\",CY660+CZ660*(1+'Données Générales'!$E$29)+DA660*(1+'Données Générales'!$E$30)+DB660+MIN(IF($AA660=1,DC660,DE659+DC660),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA660=1,DC660,DE659+DC660)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,170724.61590214461,125000,{"$f":"IF($AA660=\"\",\"\",IF(CO660>0,VLOOKUP(CO660,'Données Générales'!$B$6:$H$23,7)+(CO660-VLOOKUP(CO660,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO660,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},42201.813760306701,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA660=\"\",\"\",IF($AA660=1,DC660*'Données Générales'!$E$54,IF($AA661=\"\",DE659+DC660,(DE659+DC660)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA660=\"\",\"\",CY660+CZ660*(1+'Données Générales'!$E$29)+DA660*(1+'Données Générales'!$E$30)+DB660+MIN(DD660,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD660-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},170724.61590214461,125000,{"$f":"IF($AA660=\"\",\"\",IF(DH660>0,VLOOKUP(DH660,'Données Générales'!$B$6:$H$23,7)+(DH660-VLOOKUP(DH660,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH660,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},42201.813760306701,{"$f":"IF($AA660=\"\",\"\",CZ660*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA660*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(KD$644<=$Z660,VLOOKUP(KD$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KD$644-1=$Z660,-$CB660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(KT$644<=$Z660,VLOOKUP(KT$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KT$644-1=$Z660,-$CB660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(LJ$644<=$Z660,VLOOKUP(LJ$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(LJ$644-1=$Z660,-$CB660,\"\")))","v":""},"",0,16,16,2041,66,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)\n+IF($X665=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z660+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0))","v":0},{"$f":"IF($AA660=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)\n+IF($X665=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z436+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(PN$644<=$LM660,VLOOKUP(PN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PN$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PN$644-1=$LM660,-$MC660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(QD$644<=$LM660,VLOOKUP(QD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QD$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QD$644-1=$LM660,-$MC660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(QT$644<=$LM660,VLOOKUP(QT$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QT$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QT$644-1=$LM660,-$MC660,\"\")))","v":""},"",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(TM$644<=$LM660,VLOOKUP(TM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TM$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TM$644-1=$LM660,-$MS660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(UC$644<=$LM660,VLOOKUP(UC$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UC$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UC$644-1=$LM660,-$MS660,\"\")))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF($AA660=\"\",\"\",IF(US$644<=$LM660,VLOOKUP(US$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(US$644,$LM$645:$MU$745,$MN$641,FALSE),IF(US$644-1=$LM660,-$MS660,\"\")))","v":""},""]
[17,67,0,0,{"$f":"IF($A661=\"\",\"\",IF(OR(B661<'Input Classe Actif & SAR'!$M$55,B661>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A661=\"\",\"\",IF(OR(B661<'Input Classe Actif & SAR'!$M$55,B661>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$647=1,\"Rendement net actions canadiennes\",\"Rendement net actions\")","v":"Rendement net actions"},{"$f":"FIXED(AH639*100,2,FALSE) & \"%\"","v":"3.91%"},null,null,"Profil (Comparaison)","Profil (d'investisseur)","Taux selon le profil","Assurance vie",{"$f":"IF(Y652=1,VLOOKUP(X650,Choix!$R$13:$Z$17,4,FALSE),VLOOKUP(X650,Choix!$R$13:$Z$17,7,FALSE))","v":"Participating life insurance"},null,17,17,2042,67,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.23141766854590118,{"$f":"IF($AA661=\"\",\"\",BG661+BH661*(1+'Données Générales'!$E$29)+BI661*(1+'Données Générales'!$E$30)+BJ661+MIN(IF($AA661=1,BK661,BM660+BK661),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA661=1,BK661,BM660+BK661)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,174309.83283608963,124999.99999999999,{"$f":"IF($AA661=\"\",\"\",IF(AW661>0,VLOOKUP(AW661,'Données Générales'!$B$6:$H$23,7)+(AW661-VLOOKUP(AW661,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW661,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},43088.051849273135,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA661=\"\",\"\",IF($AA661=1,BK661*'Données Générales'!$E$54,IF($AA662=\"\",BM660+BK661,(BM660+BK661)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA661=\"\",\"\",BG661+BH661*(1+'Données Générales'!$E$29)+BI661*(1+'Données Générales'!$E$30)+BJ661+MIN(BL661,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL661-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},174309.83283608963,124999.99999999999,{"$f":"IF($AA661=\"\",\"\",IF(BP661>0,VLOOKUP(BP661,'Données Générales'!$B$6:$H$23,7)+(BP661-VLOOKUP(BP661,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP661,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},43088.051849273135,{"$f":"IF($AA661=\"\",\"\",BH661*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI661*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.22406891025909603,{"$f":"IF($AA661=\"\",\"\",CY661+CZ661*(1+'Données Générales'!$E$29)+DA661*(1+'Données Générales'!$E$30)+DB661+MIN(IF($AA661=1,DC661,DE660+DC661),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA661=1,DC661,DE660+DC661)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,174309.83283608963,124999.99999999999,{"$f":"IF($AA661=\"\",\"\",IF(CO661>0,VLOOKUP(CO661,'Données Générales'!$B$6:$H$23,7)+(CO661-VLOOKUP(CO661,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO661,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},43088.051849273135,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA661=\"\",\"\",IF($AA661=1,DC661*'Données Générales'!$E$54,IF($AA662=\"\",DE660+DC661,(DE660+DC661)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA661=\"\",\"\",CY661+CZ661*(1+'Données Générales'!$E$29)+DA661*(1+'Données Générales'!$E$30)+DB661+MIN(DD661,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD661-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},174309.83283608963,124999.99999999999,{"$f":"IF($AA661=\"\",\"\",IF(DH661>0,VLOOKUP(DH661,'Données Générales'!$B$6:$H$23,7)+(DH661-VLOOKUP(DH661,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH661,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},43088.051849273135,{"$f":"IF($AA661=\"\",\"\",CZ661*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA661*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,17,17,2042,67,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)\n+IF($X666=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z661+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0))","v":0},{"$f":"IF($AA661=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)\n+IF($X666=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z437+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[19,69,0,0,{"$f":"IF($A663=\"\",\"\",IF(OR(B663<'Input Classe Actif & SAR'!$M$55,B663>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A663=\"\",\"\",IF(OR(B663<'Input Classe Actif & SAR'!$M$55,B663>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$647=1,\"Rendement net actions étrangères\",\"\")","v":""},{"$f":"FIXED(AI639*100,2,FALSE) & \"%\"","v":"0.00%"},null,{"$f":"'Données Générales'!$B$118","v":"Actions canadiennes"},{"$f":"IF($S$647=1,HLOOKUP($T$646,'Données Générales'!$C$135:$H$139,3,0),Q653)","v":0.66},{"$f":"HLOOKUP($T$648,'Données Générales'!$C$135:$H$139,3,0)","v":0.37},{"$f":"'Données Générales'!E118","v":4.9000000000000002E-2},"Prime de base initiale",{"$f":"IF($Y$652=1,FIXED(AD645,0,FALSE) & \" $\",\"$\" & FIXED(AD645,0,FALSE))","v":"$0"},null,19,19,2044,69,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.19891959481392993,{"$f":"IF($AA663=\"\",\"\",BG663+BH663*(1+'Données Générales'!$E$29)+BI663*(1+'Données Générales'!$E$30)+BJ663+MIN(IF($AA663=1,BK663,BM662+BK663),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA663=1,BK663,BM662+BK663)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,181707.71645148605,124999.99999999999,{"$f":"IF($AA663=\"\",\"\",IF(AW663>0,VLOOKUP(AW663,'Données Générales'!$B$6:$H$23,7)+(AW663-VLOOKUP(AW663,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW663,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},44916.751857808122,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA663=\"\",\"\",IF($AA663=1,BK663*'Données Générales'!$E$54,IF($AA664=\"\",BM662+BK663,(BM662+BK663)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA663=\"\",\"\",BG663+BH663*(1+'Données Générales'!$E$29)+BI663*(1+'Données Générales'!$E$30)+BJ663+MIN(BL663,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL663-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},181707.71645148605,124999.99999999999,{"$f":"IF($AA663=\"\",\"\",IF(BP663>0,VLOOKUP(BP663,'Données Générales'!$B$6:$H$23,7)+(BP663-VLOOKUP(BP663,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP663,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},44916.751857808122,{"$f":"IF($AA663=\"\",\"\",BH663*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI663*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.18844782990281878,{"$f":"IF($AA663=\"\",\"\",CY663+CZ663*(1+'Données Générales'!$E$29)+DA663*(1+'Données Générales'!$E$30)+DB663+MIN(IF($AA663=1,DC663,DE662+DC663),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA663=1,DC663,DE662+DC663)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,181707.71645148605,124999.99999999999,{"$f":"IF($AA663=\"\",\"\",IF(CO663>0,VLOOKUP(CO663,'Données Générales'!$B$6:$H$23,7)+(CO663-VLOOKUP(CO663,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO663,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},44916.751857808122,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA663=\"\",\"\",IF($AA663=1,DC663*'Données Générales'!$E$54,IF($AA664=\"\",DE662+DC663,(DE662+DC663)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA663=\"\",\"\",CY663+CZ663*(1+'Données Générales'!$E$29)+DA663*(1+'Données Générales'!$E$30)+DB663+MIN(DD663,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD663-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},181707.71645148605,124999.99999999999,{"$f":"IF($AA663=\"\",\"\",IF(DH663>0,VLOOKUP(DH663,'Données Générales'!$B$6:$H$23,7)+(DH663-VLOOKUP(DH663,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH663,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},44916.751857808122,{"$f":"IF($AA663=\"\",\"\",CZ663*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA663*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA663=\"\",\"\",IF(DQ$644<=$Z663,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z663,-$AJ663,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,19,19,2044,69,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)\n+IF($X668=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z663+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0))","v":0},{"$f":"IF($AA663=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)\n+IF($X668=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z439+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[20,70,0,0,{"$f":"IF($A664=\"\",\"\",IF(OR(B664<'Input Classe Actif & SAR'!$M$55,B664>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},{"$f":"IF($A664=\"\",\"\",IF($A664=1,E664,F663+G664+E664))","v":0},0,0,{"$f":"IF($A664=\"\",\"\",IF(OR(B664<'Input Classe Actif & SAR'!$M$55,B664>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,"Frais de gestion revenus fixes",{"$f":"ROUND(AG629*100,2) &\"%\"","v":"0%"},null,{"$f":"'Données Générales'!$B$119","v":"Actions étrangères"},{"$f":"IF($S$647=1,HLOOKUP($T$646,'Données Générales'!$C$135:$H$139,4,0),0)","v":0},{"$f":"HLOOKUP($T$648,'Données Générales'!$C$135:$H$139,4,0)","v":0.13},{"$f":"'Données Générales'!E119","v":0.05},"Prime supplémentaire initiale",{"$f":"IF($Y$652=1,FIXED(AE645-AD645,0,FALSE) & \" $\",\"$\" & FIXED(S650,0,FALSE))","v":"$65"},null,20,20,2045,70,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.18497844609943395,{"$f":"IF($AA664=\"\",\"\",BG664+BH664*(1+'Données Générales'!$E$29)+BI664*(1+'Données Générales'!$E$30)+BJ664+MIN(IF($AA664=1,BK664,BM663+BK664),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA664=1,BK664,BM663+BK664)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,185523.57849696727,125000,{"$f":"IF($AA664=\"\",\"\",IF(AW664>0,VLOOKUP(AW664,'Données Générales'!$B$6:$H$23,7)+(AW664-VLOOKUP(AW664,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW664,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},45860.003646822101,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA664=\"\",\"\",IF($AA664=1,BK664*'Données Générales'!$E$54,IF($AA665=\"\",BM663+BK664,(BM663+BK664)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA664=\"\",\"\",BG664+BH664*(1+'Données Générales'!$E$29)+BI664*(1+'Données Générales'!$E$30)+BJ664+MIN(BL664,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL664-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},185523.57849696727,125000,{"$f":"IF($AA664=\"\",\"\",IF(BP664>0,VLOOKUP(BP664,'Données Générales'!$B$6:$H$23,7)+(BP664-VLOOKUP(BP664,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP664,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},45860.003646822101,{"$f":"IF($AA664=\"\",\"\",BH664*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI664*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.17303069122486853,{"$f":"IF($AA664=\"\",\"\",CY664+CZ664*(1+'Données Générales'!$E$29)+DA664*(1+'Données Générales'!$E$30)+DB664+MIN(IF($AA664=1,DC664,DE663+DC664),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA664=1,DC664,DE663+DC664)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,185523.57849696727,125000,{"$f":"IF($AA664=\"\",\"\",IF(CO664>0,VLOOKUP(CO664,'Données Générales'!$B$6:$H$23,7)+(CO664-VLOOKUP(CO664,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO664,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},45860.003646822101,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA664=\"\",\"\",IF($AA664=1,DC664*'Données Générales'!$E$54,IF($AA665=\"\",DE663+DC664,(DE663+DC664)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA664=\"\",\"\",CY664+CZ664*(1+'Données Générales'!$E$29)+DA664*(1+'Données Générales'!$E$30)+DB664+MIN(DD664,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD664-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},185523.57849696727,125000,{"$f":"IF($AA664=\"\",\"\",IF(DH664>0,VLOOKUP(DH664,'Données Générales'!$B$6:$H$23,7)+(DH664-VLOOKUP(DH664,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH664,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},45860.003646822101,{"$f":"IF($AA664=\"\",\"\",CZ664*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA664*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,20,20,2045,70,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)\n+IF($X669=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z664+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0))","v":0},{"$f":"IF($AA664=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)\n+IF($X669=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z440+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[23,73,0,0,{"$f":"IF($A667=\"\",\"\",IF(OR(B667<'Input Classe Actif & SAR'!$M$55,B667>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A667=\"\",\"\",IF(OR(B667<'Input Classe Actif & SAR'!$M$55,B667>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,"Rendement pondéré :",{"$f":"IF(S647=1,T662*IF(T646='Données Générales'!$C$135,'Données Générales'!$C$131,'Données Générales'!$D$131)+T663*'Données Générales'!$E$131+T664*'Données Générales'!$F$131+T665*'Données Générales'!$G$131,T662*R652+T663*R653)","v":4.82E-2},{"$f":"U662*IF(T648='Données Générales'!$C$135,'Données Générales'!$C$131,'Données Générales'!$D$131)+U663*'Données Générales'!$E$131+U664*'Données Générales'!$F$131+U665*'Données Générales'!$G$131","v":4.1079999999999998E-2},null,null,null,null,23,23,2048,73,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.15144650830558501,{"$f":"IF($AA667=\"\",\"\",BG667+BH667*(1+'Données Générales'!$E$29)+BI667*(1+'Données Générales'!$E$30)+BJ667+MIN(IF($AA667=1,BK667,BM666+BK667),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA667=1,BK667,BM666+BK667)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,197458.72977048808,124999.99999999999,{"$f":"IF($AA667=\"\",\"\",IF(AW667>0,VLOOKUP(AW667,'Données Générales'!$B$6:$H$23,7)+(AW667-VLOOKUP(AW667,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW667,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},48810.281370890385,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA667=\"\",\"\",IF($AA667=1,BK667*'Données Générales'!$E$54,IF($AA668=\"\",BM666+BK667,(BM666+BK667)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA667=\"\",\"\",BG667+BH667*(1+'Données Générales'!$E$29)+BI667*(1+'Données Générales'!$E$30)+BJ667+MIN(BL667,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL667-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},197458.72977048808,124999.99999999999,{"$f":"IF($AA667=\"\",\"\",IF(BP667>0,VLOOKUP(BP667,'Données Générales'!$B$6:$H$23,7)+(BP667-VLOOKUP(BP667,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP667,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},48810.281370890385,{"$f":"IF($AA667=\"\",\"\",BH667*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI667*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.13568540078790989,{"$f":"IF($AA667=\"\",\"\",CY667+CZ667*(1+'Données Générales'!$E$29)+DA667*(1+'Données Générales'!$E$30)+DB667+MIN(IF($AA667=1,DC667,DE666+DC667),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA667=1,DC667,DE666+DC667)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,197458.72977048808,124999.99999999999,{"$f":"IF($AA667=\"\",\"\",IF(CO667>0,VLOOKUP(CO667,'Données Générales'!$B$6:$H$23,7)+(CO667-VLOOKUP(CO667,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO667,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},48810.281370890385,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA667=\"\",\"\",IF($AA667=1,DC667*'Données Générales'!$E$54,IF($AA668=\"\",DE666+DC667,(DE666+DC667)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA667=\"\",\"\",CY667+CZ667*(1+'Données Générales'!$E$29)+DA667*(1+'Données Générales'!$E$30)+DB667+MIN(DD667,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD667-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},197458.72977048808,124999.99999999999,{"$f":"IF($AA667=\"\",\"\",IF(DH667>0,VLOOKUP(DH667,'Données Générales'!$B$6:$H$23,7)+(DH667-VLOOKUP(DH667,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH667,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},48810.281370890385,{"$f":"IF($AA667=\"\",\"\",CZ667*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA667*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA667=\"\",\"\",IF(DQ$644<=$Z667,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z667,-$AJ667,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,23,23,2048,73,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)\n+IF($X672=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z667+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0))","v":0},{"$f":"IF($AA667=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)\n+IF($X672=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z443+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[24,74,0,0,{"$f":"IF($A668=\"\",\"\",IF(OR(B668<'Input Classe Actif & SAR'!$M$55,B668>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A668=\"\",\"\",IF(OR(B668<'Input Classe Actif & SAR'!$M$55,B668>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,"Rendement pondéré PPT:",{"$f":"ROUND(T667*100,2) & \"%\"","v":"4.82%"},null,null,null,null,null,24,24,2049,74,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.14318676375707734,{"$f":"IF($AA668=\"\",\"\",BG668+BH668*(1+'Données Générales'!$E$29)+BI668*(1+'Données Générales'!$E$30)+BJ668+MIN(IF($AA668=1,BK668,BM667+BK668),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA668=1,BK668,BM667+BK668)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,201605.36309566832,125000,{"$f":"IF($AA668=\"\",\"\",IF(AW668>0,VLOOKUP(AW668,'Données Générales'!$B$6:$H$23,7)+(AW668-VLOOKUP(AW668,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW668,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},49835.297279679093,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA668=\"\",\"\",IF($AA668=1,BK668*'Données Générales'!$E$54,IF($AA669=\"\",BM667+BK668,(BM667+BK668)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA668=\"\",\"\",BG668+BH668*(1+'Données Générales'!$E$29)+BI668*(1+'Données Générales'!$E$30)+BJ668+MIN(BL668,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL668-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},201605.36309566832,125000,{"$f":"IF($AA668=\"\",\"\",IF(BP668>0,VLOOKUP(BP668,'Données Générales'!$B$6:$H$23,7)+(BP668-VLOOKUP(BP668,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP668,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},49835.297279679093,{"$f":"IF($AA668=\"\",\"\",BH668*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI668*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.12647988002323618,{"$f":"IF($AA668=\"\",\"\",CY668+CZ668*(1+'Données Générales'!$E$29)+DA668*(1+'Données Générales'!$E$30)+DB668+MIN(IF($AA668=1,DC668,DE667+DC668),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA668=1,DC668,DE667+DC668)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,201605.36309566832,125000,{"$f":"IF($AA668=\"\",\"\",IF(CO668>0,VLOOKUP(CO668,'Données Générales'!$B$6:$H$23,7)+(CO668-VLOOKUP(CO668,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO668,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},49835.297279679093,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA668=\"\",\"\",IF($AA668=1,DC668*'Données Générales'!$E$54,IF($AA669=\"\",DE667+DC668,(DE667+DC668)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA668=\"\",\"\",CY668+CZ668*(1+'Données Générales'!$E$29)+DA668*(1+'Données Générales'!$E$30)+DB668+MIN(DD668,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD668-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},201605.36309566832,125000,{"$f":"IF($AA668=\"\",\"\",IF(DH668>0,VLOOKUP(DH668,'Données Générales'!$B$6:$H$23,7)+(DH668-VLOOKUP(DH668,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH668,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},49835.297279679093,{"$f":"IF($AA668=\"\",\"\",CZ668*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA668*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,{"$f":"IF($AA668=\"\",\"\",IF(HW$644<=$Z668,VLOOKUP(HW$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HW$644-1=$Z668,-$CB668,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA668=\"\",\"\",IF(JJ$644<=$Z668,VLOOKUP(JJ$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JJ$644-1=$Z668,-$CB668,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,24,24,2049,74,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)\n+IF($X673=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z668+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0))","v":0},{"$f":"IF($AA668=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)\n+IF($X673=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z444+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,{"$f":"IF($AA668=\"\",\"\",IF(NG$644<=$LM668,VLOOKUP(NG$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NG$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NG$644-1=$LM668,-$MC668,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA668=\"\",\"\",IF(OT$644<=$LM668,VLOOKUP(OT$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OT$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OT$644-1=$LM668,-$MC668,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,{"$f":"IF($AA668=\"\",\"\",IF(RF$644<=$LM668,VLOOKUP(RF$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RF$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RF$644-1=$LM668,-$MS668,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA668=\"\",\"\",IF(SS$644<=$LM668,VLOOKUP(SS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SS$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SS$644-1=$LM668,-$MS668,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[26,76,0,0,{"$f":"IF($A670=\"\",\"\",IF(OR(B670<'Input Classe Actif & SAR'!$M$55,B670>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A670=\"\",\"\",IF(OR(B670<'Input Classe Actif & SAR'!$M$55,B670>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,{"$f":"IF($A670=\"\",\"\",IF($A670=1,0,J669*($R$656+1%)))","v":0},0,null,null,null,"Rendements","Nets","Bruts","Capital décès","Nets","Bruts","Capital décès","VRG","VR taux actuel","Âge",26,26,2051,76,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.12973487149059937,{"$f":"IF($AA670=\"\",\"\",BG670+BH670*(1+'Données Générales'!$E$29)+BI670*(1+'Données Générales'!$E$30)+BJ670+MIN(IF($AA670=1,BK670,BM669+BK670),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA670=1,BK670,BM669+BK670)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,210161.6963108115,125000,{"$f":"IF($AA670=\"\",\"\",IF(AW670>0,VLOOKUP(AW670,'Données Générales'!$B$6:$H$23,7)+(AW670-VLOOKUP(AW670,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW670,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},51950.357131525932,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA670=\"\",\"\",IF($AA670=1,BK670*'Données Générales'!$E$54,IF($AA671=\"\",BM669+BK670,(BM669+BK670)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA670=\"\",\"\",BG670+BH670*(1+'Données Générales'!$E$29)+BI670*(1+'Données Générales'!$E$30)+BJ670+MIN(BL670,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL670-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},210161.6963108115,125000,{"$f":"IF($AA670=\"\",\"\",IF(BP670>0,VLOOKUP(BP670,'Données Générales'!$B$6:$H$23,7)+(BP670-VLOOKUP(BP670,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP670,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},51950.357131525932,{"$f":"IF($AA670=\"\",\"\",BH670*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI670*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.11147705195271146,{"$f":"IF($AA670=\"\",\"\",CY670+CZ670*(1+'Données Générales'!$E$29)+DA670*(1+'Données Générales'!$E$30)+DB670+MIN(IF($AA670=1,DC670,DE669+DC670),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA670=1,DC670,DE669+DC670)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,210161.6963108115,125000,{"$f":"IF($AA670=\"\",\"\",IF(CO670>0,VLOOKUP(CO670,'Données Générales'!$B$6:$H$23,7)+(CO670-VLOOKUP(CO670,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO670,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},51950.357131525932,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA670=\"\",\"\",IF($AA670=1,DC670*'Données Générales'!$E$54,IF($AA671=\"\",DE669+DC670,(DE669+DC670)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA670=\"\",\"\",CY670+CZ670*(1+'Données Générales'!$E$29)+DA670*(1+'Données Générales'!$E$30)+DB670+MIN(DD670,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD670-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},210161.6963108115,125000,{"$f":"IF($AA670=\"\",\"\",IF(DH670>0,VLOOKUP(DH670,'Données Générales'!$B$6:$H$23,7)+(DH670-VLOOKUP(DH670,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH670,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},51950.357131525932,{"$f":"IF($AA670=\"\",\"\",CZ670*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA670*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA670=\"\",\"\",IF(GB$644<=$Z670,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z670,-$AJ670,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA670=\"\",\"\",IF(IM$644<=$Z670,VLOOKUP(IM$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IM$644-1=$Z670,-$CB670,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,26,26,2051,76,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)\n+IF($X675=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z670+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0))","v":0},{"$f":"IF($AA670=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)\n+IF($X675=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z446+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA670=\"\",\"\",IF(NW$644<=$LM670,VLOOKUP(NW$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NW$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NW$644-1=$LM670,-$MC670,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA670=\"\",\"\",IF(RV$644<=$LM670,VLOOKUP(RV$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RV$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RV$644-1=$LM670,-$MS670,\"\")))","v":0},0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[27,77,0,0,{"$f":"IF($A671=\"\",\"\",IF(OR(B671<'Input Classe Actif & SAR'!$M$55,B671>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A671=\"\",\"\",IF(OR(B671<'Input Classe Actif & SAR'!$M$55,B671>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"P672-1","v":80},{"$f":"FIXED(VLOOKUP($P671,$AC$645:$AN$745,$AL$641,FALSE)*100,2,FALSE) & \"%\"","v":{"$error":"#VALUE!"}},{"$f":"FIXED(VLOOKUP($P671,$AC$645:$AN$745,$AM$641,FALSE)*100,2,FALSE) & \"%\"","v":"11.14%"},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P671,$AC$645:$AN$745,$AF$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P671,$AC$645:$AN$745,$AF$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($X$650=2,FIXED(VLOOKUP($P671,$AC$645:$CF$745,$CD$641,FALSE)*100,2,FALSE) & \"%\",\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF($X$650=2,FIXED(VLOOKUP($P671,$AC$645:$CF$745,$CE$641,FALSE)*100,2,FALSE) & \"%\",\"\")","v":"9.10%"},{"$f":"IF($X$650=2,IF($Y$652=1,FIXED(VLOOKUP($P671,$AC$645:$CF$745,$BX$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P671,$AC$645:$CF$745,$BX$641,FALSE),0,FALSE)),\"\")","v":"$0"},{"$f":"IF($Y$652=1,IFERROR(FIXED(VLOOKUP($Y671,$AC$645:$CF$745,$CA$641,FALSE),0,FALSE),0) & \" $\",\"$\" & IFERROR(FIXED(VLOOKUP($Y671,$AC$645:$CF$745,$CA$641,FALSE),0,FALSE),0))","v":"$0"},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($Y671,$AC$645:$CF$745,$AG$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($Y671,$AC$645:$CF$745,$AG$641,FALSE),0,FALSE))","v":"$0"},{"$f":"$P685","v":65},27,27,2052,77,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.12423947124421235,{"$f":"IF($AA671=\"\",\"\",BG671+BH671*(1+'Données Générales'!$E$29)+BI671*(1+'Données Générales'!$E$30)+BJ671+MIN(IF($AA671=1,BK671,BM670+BK671),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA671=1,BK671,BM670+BK671)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,214575.09193333852,125000,{"$f":"IF($AA671=\"\",\"\",IF(AW671>0,VLOOKUP(AW671,'Données Générales'!$B$6:$H$23,7)+(AW671-VLOOKUP(AW671,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW671,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},53041.314631287969,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA671=\"\",\"\",IF($AA671=1,BK671*'Données Générales'!$E$54,IF($AA672=\"\",BM670+BK671,(BM670+BK671)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA671=\"\",\"\",BG671+BH671*(1+'Données Générales'!$E$29)+BI671*(1+'Données Générales'!$E$30)+BJ671+MIN(BL671,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL671-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},214575.09193333852,125000,{"$f":"IF($AA671=\"\",\"\",IF(BP671>0,VLOOKUP(BP671,'Données Générales'!$B$6:$H$23,7)+(BP671-VLOOKUP(BP671,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP671,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},53041.314631287969,{"$f":"IF($AA671=\"\",\"\",BH671*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI671*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10534282927477279,{"$f":"IF($AA671=\"\",\"\",CY671+CZ671*(1+'Données Générales'!$E$29)+DA671*(1+'Données Générales'!$E$30)+DB671+MIN(IF($AA671=1,DC671,DE670+DC671),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA671=1,DC671,DE670+DC671)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,214575.09193333852,125000,{"$f":"IF($AA671=\"\",\"\",IF(CO671>0,VLOOKUP(CO671,'Données Générales'!$B$6:$H$23,7)+(CO671-VLOOKUP(CO671,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO671,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},53041.314631287969,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA671=\"\",\"\",IF($AA671=1,DC671*'Données Générales'!$E$54,IF($AA672=\"\",DE670+DC671,(DE670+DC671)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA671=\"\",\"\",CY671+CZ671*(1+'Données Générales'!$E$29)+DA671*(1+'Données Générales'!$E$30)+DB671+MIN(DD671,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD671-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},214575.09193333852,125000,{"$f":"IF($AA671=\"\",\"\",IF(DH671>0,VLOOKUP(DH671,'Données Générales'!$B$6:$H$23,7)+(DH671-VLOOKUP(DH671,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH671,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},53041.314631287969,{"$f":"IF($AA671=\"\",\"\",CZ671*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA671*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA671=\"\",\"\",IF(DQ$644<=$Z671,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z671,-$AJ671,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,27,27,2052,77,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)\n+IF($X676=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z671+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0))","v":0},{"$f":"IF($AA671=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)\n+IF($X676=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z447+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[30,80,0,0,{"$f":"IF($A674=\"\",\"\",IF(OR(B674<'Input Classe Actif & SAR'!$M$55,B674>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A674=\"\",\"\",IF(OR(B674<'Input Classe Actif & SAR'!$M$55,B674>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,83,{"$error":"#VALUE!"},"10.23%","$0",{"$error":"#VALUE!"},"8.09%","$0","$0","$0",95,30,30,2055,80,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.1113786132660394,{"$f":"IF($AA674=\"\",\"\",BG674+BH674*(1+'Données Générales'!$E$29)+BI674*(1+'Données Générales'!$E$30)+BJ674+MIN(IF($AA674=1,BK674,BM673+BK674),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA674=1,BK674,BM673+BK674)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,228379.19275169293,125000,{"$f":"IF($AA674=\"\",\"\",IF(AW674>0,VLOOKUP(AW674,'Données Générales'!$B$6:$H$23,7)+(AW674-VLOOKUP(AW674,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW674,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},56453.582327931079,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA674=\"\",\"\",IF($AA674=1,BK674*'Données Générales'!$E$54,IF($AA675=\"\",BM673+BK674,(BM673+BK674)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA674=\"\",\"\",BG674+BH674*(1+'Données Générales'!$E$29)+BI674*(1+'Données Générales'!$E$30)+BJ674+MIN(BL674,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL674-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},228379.19275169293,125000,{"$f":"IF($AA674=\"\",\"\",IF(BP674>0,VLOOKUP(BP674,'Données Générales'!$B$6:$H$23,7)+(BP674-VLOOKUP(BP674,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP674,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},56453.582327931079,{"$f":"IF($AA674=\"\",\"\",BH674*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI674*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.0990032783894129E-2,{"$f":"IF($AA674=\"\",\"\",CY674+CZ674*(1+'Données Générales'!$E$29)+DA674*(1+'Données Générales'!$E$30)+DB674+MIN(IF($AA674=1,DC674,DE673+DC674),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA674=1,DC674,DE673+DC674)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,228379.19275169293,125000,{"$f":"IF($AA674=\"\",\"\",IF(CO674>0,VLOOKUP(CO674,'Données Générales'!$B$6:$H$23,7)+(CO674-VLOOKUP(CO674,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO674,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},56453.582327931079,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA674=\"\",\"\",IF($AA674=1,DC674*'Données Générales'!$E$54,IF($AA675=\"\",DE673+DC674,(DE673+DC674)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA674=\"\",\"\",CY674+CZ674*(1+'Données Générales'!$E$29)+DA674*(1+'Données Générales'!$E$30)+DB674+MIN(DD674,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD674-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},228379.19275169293,125000,{"$f":"IF($AA674=\"\",\"\",IF(DH674>0,VLOOKUP(DH674,'Données Générales'!$B$6:$H$23,7)+(DH674-VLOOKUP(DH674,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH674,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},56453.582327931079,{"$f":"IF($AA674=\"\",\"\",CZ674*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA674*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA674=\"\",\"\",IF(GB$644<=$Z674,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z674,-$AJ674,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,30,30,2055,80,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)\n+IF($X679=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z674+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0))","v":0},{"$f":"IF($AA674=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)\n+IF($X679=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z450+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[31,81,0,0,{"$f":"IF($A675=\"\",\"\",IF(OR(B675<'Input Classe Actif & SAR'!$M$55,B675>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A675=\"\",\"\",IF(OR(B675<'Input Classe Actif & SAR'!$M$55,B675>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"P676-1","v":84},{"$error":"#VALUE!"},"9.99%","$0",{"$error":"#VALUE!"},"7.82%","$0",null,null,null,31,31,2056,81,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",0.10804047646755952,{"$f":"IF($AA675=\"\",\"\",BG675+BH675*(1+'Données Générales'!$E$29)+BI675*(1+'Données Générales'!$E$30)+BJ675+MIN(IF($AA675=1,BK675,BM674+BK675),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA675=1,BK675,BM674+BK675)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,233175.1557994785,125000,{"$f":"IF($AA675=\"\",\"\",IF(AW675>0,VLOOKUP(AW675,'Données Générales'!$B$6:$H$23,7)+(AW675-VLOOKUP(AW675,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW675,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},57639.107556817638,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA675=\"\",\"\",IF($AA675=1,BK675*'Données Générales'!$E$54,IF($AA676=\"\",BM674+BK675,(BM674+BK675)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA675=\"\",\"\",BG675+BH675*(1+'Données Générales'!$E$29)+BI675*(1+'Données Générales'!$E$30)+BJ675+MIN(BL675,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL675-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},233175.1557994785,125000,{"$f":"IF($AA675=\"\",\"\",IF(BP675>0,VLOOKUP(BP675,'Données Générales'!$B$6:$H$23,7)+(BP675-VLOOKUP(BP675,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP675,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},57639.107556817638,{"$f":"IF($AA675=\"\",\"\",BH675*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI675*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.7265206022278011E-2,{"$f":"IF($AA675=\"\",\"\",CY675+CZ675*(1+'Données Générales'!$E$29)+DA675*(1+'Données Générales'!$E$30)+DB675+MIN(IF($AA675=1,DC675,DE674+DC675),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA675=1,DC675,DE674+DC675)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,233175.1557994785,125000,{"$f":"IF($AA675=\"\",\"\",IF(CO675>0,VLOOKUP(CO675,'Données Générales'!$B$6:$H$23,7)+(CO675-VLOOKUP(CO675,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO675,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},57639.107556817638,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA675=\"\",\"\",IF($AA675=1,DC675*'Données Générales'!$E$54,IF($AA676=\"\",DE674+DC675,(DE674+DC675)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA675=\"\",\"\",CY675+CZ675*(1+'Données Générales'!$E$29)+DA675*(1+'Données Générales'!$E$30)+DB675+MIN(DD675,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD675-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},233175.1557994785,125000,{"$f":"IF($AA675=\"\",\"\",IF(DH675>0,VLOOKUP(DH675,'Données Générales'!$B$6:$H$23,7)+(DH675-VLOOKUP(DH675,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH675,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},57639.107556817638,{"$f":"IF($AA675=\"\",\"\",CZ675*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA675*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA675=\"\",\"\",IF(DQ$644<=$Z675,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z675,-$AJ675,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA675=\"\",\"\",IF(LI$644<=$Z675,VLOOKUP(LI$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(LI$644-1=$Z675,-$CB675,\"\")))","v":""},"","",0,31,31,2056,81,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)\n+IF($X680=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z675+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0))","v":0},{"$f":"IF($AA675=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)\n+IF($X680=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z451+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA675=\"\",\"\",IF(QS$644<=$LM675,VLOOKUP(QS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QS$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QS$644-1=$LM675,-$MC675,\"\")))","v":""},"","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA675=\"\",\"\",IF(UR$644<=$LM675,VLOOKUP(UR$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UR$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UR$644-1=$LM675,-$MS675,\"\")))","v":""},"",""]
[33,83,0,0,{"$f":"IF($A677=\"\",\"\",IF(OR(B677<'Input Classe Actif & SAR'!$M$55,B677>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A677=\"\",\"\",IF(OR(B677<'Input Classe Actif & SAR'!$M$55,B677>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"P676+1","v":86},{"$error":"#VALUE!"},"9.55%","$0",{"$error":"#VALUE!"},"7.33%","$0",null,null,null,33,33,2058,83,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0))","v":0},{"$f":"IF($AA677=\"\",\"\",AF677)","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",DO677)","v":"N-A"},0.10234767759528714,{"$f":"IF($AA677=\"\",\"\",BG677+BH677*(1+'Données Générales'!$E$29)+BI677*(1+'Données Générales'!$E$30)+BJ677+MIN(IF($AA677=1,BK677,BM676+BK677),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA677=1,BK677,BM676+BK677)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,{"$f":"AJ677","v":0},0,0,0,0,243071.34258676411,125000,{"$f":"IF($AA677=\"\",\"\",IF(AW677>0,VLOOKUP(AW677,'Données Générales'!$B$6:$H$23,7)+(AW677-VLOOKUP(AW677,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW677,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},60085.368920636516,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA677=\"\",\"\",IF($AA677=1,BK677*'Données Générales'!$E$54,IF($AA678=\"\",BM676+BK677,(BM676+BK677)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA677=\"\",\"\",BG677+BH677*(1+'Données Générales'!$E$29)+BI677*(1+'Données Générales'!$E$30)+BJ677+MIN(BL677,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL677-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},243071.34258676411,125000,{"$f":"IF($AA677=\"\",\"\",IF(BP677>0,VLOOKUP(BP677,'Données Générales'!$B$6:$H$23,7)+(BP677-VLOOKUP(BP677,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP677,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},60085.368920636516,{"$f":"IF($AA677=\"\",\"\",BH677*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI677*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",BX677)","v":0},{"$f":"IF($AA677=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.0912147514875396E-2,{"$f":"IF($AA677=\"\",\"\",CY677+CZ677*(1+'Données Générales'!$E$29)+DA677*(1+'Données Générales'!$E$30)+DB677+MIN(IF($AA677=1,DC677,DE676+DC677),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA677=1,DC677,DE676+DC677)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,{"$f":"CB677","v":0},0,0,0,0,243071.34258676411,125000,{"$f":"IF($AA677=\"\",\"\",IF(CO677>0,VLOOKUP(CO677,'Données Générales'!$B$6:$H$23,7)+(CO677-VLOOKUP(CO677,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO677,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},60085.368920636516,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA677=\"\",\"\",IF($AA677=1,DC677*'Données Générales'!$E$54,IF($AA678=\"\",DE676+DC677,(DE676+DC677)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA677=\"\",\"\",CY677+CZ677*(1+'Données Générales'!$E$29)+DA677*(1+'Données Générales'!$E$30)+DB677+MIN(DD677,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD677-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},243071.34258676411,125000,{"$f":"IF($AA677=\"\",\"\",IF(DH677>0,VLOOKUP(DH677,'Données Générales'!$B$6:$H$23,7)+(DH677-VLOOKUP(DH677,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH677,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},60085.368920636516,{"$f":"IF($AA677=\"\",\"\",CZ677*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA677*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA677=\"\",\"\",IF(KF$644<=$Z677,VLOOKUP(KF$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KF$644-1=$Z677,-$CB677,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,33,33,2058,83,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)\n+IF($X682=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},0,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z677+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0))","v":0},{"$f":"IF($AA677=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)\n+IF($X682=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z453+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA677=\"\",\"\",IF(PP$644<=$LM677,VLOOKUP(PP$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PP$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PP$644-1=$LM677,-$MC677,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA677=\"\",\"\",IF(TO$644<=$LM677,VLOOKUP(TO$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TO$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TO$644-1=$LM677,-$MS677,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[34,84,0,0,{"$f":"IF($A678=\"\",\"\",IF(OR(B678<'Input Classe Actif & SAR'!$M$55,B678>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A678=\"\",\"\",IF(OR(B678<'Input Classe Actif & SAR'!$M$55,B678>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"P677+1","v":87},{"$error":"#VALUE!"},"9.36%","$0",{"$error":"#VALUE!"},"7.11%","$0",null,null,null,34,34,2059,84,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.9882152795828599E-2,{"$f":"IF($AA678=\"\",\"\",BG678+BH678*(1+'Données Générales'!$E$29)+BI678*(1+'Données Générales'!$E$30)+BJ678+MIN(IF($AA678=1,BK678,BM677+BK678),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA678=1,BK678,BM677+BK678)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,248175.84078108612,125000,{"$f":"IF($AA678=\"\",\"\",IF(AW678>0,VLOOKUP(AW678,'Données Générales'!$B$6:$H$23,7)+(AW678-VLOOKUP(AW678,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW678,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},61347.161667969878,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA678=\"\",\"\",IF($AA678=1,BK678*'Données Générales'!$E$54,IF($AA679=\"\",BM677+BK678,(BM677+BK678)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA678=\"\",\"\",BG678+BH678*(1+'Données Générales'!$E$29)+BI678*(1+'Données Générales'!$E$30)+BJ678+MIN(BL678,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL678-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},248175.84078108612,125000,{"$f":"IF($AA678=\"\",\"\",IF(BP678>0,VLOOKUP(BP678,'Données Générales'!$B$6:$H$23,7)+(BP678-VLOOKUP(BP678,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP678,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},61347.161667969878,{"$f":"IF($AA678=\"\",\"\",BH678*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI678*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.8159516164790874E-2,{"$f":"IF($AA678=\"\",\"\",CY678+CZ678*(1+'Données Générales'!$E$29)+DA678*(1+'Données Générales'!$E$30)+DB678+MIN(IF($AA678=1,DC678,DE677+DC678),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA678=1,DC678,DE677+DC678)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,248175.84078108612,125000,{"$f":"IF($AA678=\"\",\"\",IF(CO678>0,VLOOKUP(CO678,'Données Générales'!$B$6:$H$23,7)+(CO678-VLOOKUP(CO678,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO678,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},61347.161667969878,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA678=\"\",\"\",IF($AA678=1,DC678*'Données Générales'!$E$54,IF($AA679=\"\",DE677+DC678,(DE677+DC678)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA678=\"\",\"\",CY678+CZ678*(1+'Données Générales'!$E$29)+DA678*(1+'Données Générales'!$E$30)+DB678+MIN(DD678,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD678-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},248175.84078108612,125000,{"$f":"IF($AA678=\"\",\"\",IF(DH678>0,VLOOKUP(DH678,'Données Générales'!$B$6:$H$23,7)+(DH678-VLOOKUP(DH678,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH678,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},61347.161667969878,{"$f":"IF($AA678=\"\",\"\",CZ678*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA678*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA678=\"\",\"\",IF(GB$644<=$Z678,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z678,-$AJ678,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA678=\"\",\"\",IF(KA$644<=$Z678,VLOOKUP(KA$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KA$644-1=$Z678,-$CB678,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,34,34,2059,84,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)\n+IF($X683=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z678+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0))","v":0},{"$f":"IF($AA678=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)\n+IF($X683=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z454+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA678=\"\",\"\",IF(PK$644<=$LM678,VLOOKUP(PK$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PK$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PK$644-1=$LM678,-$MC678,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA678=\"\",\"\",IF(TJ$644<=$LM678,VLOOKUP(TJ$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TJ$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TJ$644-1=$LM678,-$MS678,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[37,87,0,0,{"$f":"IF($A681=\"\",\"\",IF(OR(B681<'Input Classe Actif & SAR'!$M$55,B681>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A681=\"\",\"\",IF(OR(B681<'Input Classe Actif & SAR'!$M$55,B681>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,90,{"$error":"#VALUE!"},"8.85%",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P681,$AC$645:$AN$745,$AF$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P681,$AC$645:$AN$745,$AF$641,FALSE),0,FALSE))","v":"$0"},{"$error":"#VALUE!"},"6.54%","$0",null,null,null,37,37,2062,87,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.3591427814948461E-2,{"$f":"IF($AA681=\"\",\"\",BG681+BH681*(1+'Données Générales'!$E$29)+BI681*(1+'Données Générales'!$E$30)+BJ681+MIN(IF($AA681=1,BK681,BM680+BK681),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA681=1,BK681,BM680+BK681)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,264141.55374410929,125000,{"$f":"IF($AA681=\"\",\"\",IF(AW681>0,VLOOKUP(AW681,'Données Générales'!$B$6:$H$23,7)+(AW681-VLOOKUP(AW681,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW681,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},65293.763284002889,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA681=\"\",\"\",IF($AA681=1,BK681*'Données Générales'!$E$54,IF($AA682=\"\",BM680+BK681,(BM680+BK681)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA681=\"\",\"\",BG681+BH681*(1+'Données Générales'!$E$29)+BI681*(1+'Données Générales'!$E$30)+BJ681+MIN(BL681,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL681-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},264141.55374410929,125000,{"$f":"IF($AA681=\"\",\"\",IF(BP681>0,VLOOKUP(BP681,'Données Générales'!$B$6:$H$23,7)+(BP681-VLOOKUP(BP681,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP681,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},65293.763284002889,{"$f":"IF($AA681=\"\",\"\",BH681*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI681*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.1134159500433072E-2,{"$f":"IF($AA681=\"\",\"\",CY681+CZ681*(1+'Données Générales'!$E$29)+DA681*(1+'Données Générales'!$E$30)+DB681+MIN(IF($AA681=1,DC681,DE680+DC681),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA681=1,DC681,DE680+DC681)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,264141.55374410929,125000,{"$f":"IF($AA681=\"\",\"\",IF(CO681>0,VLOOKUP(CO681,'Données Générales'!$B$6:$H$23,7)+(CO681-VLOOKUP(CO681,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO681,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},65293.763284002889,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA681=\"\",\"\",IF($AA681=1,DC681*'Données Générales'!$E$54,IF($AA682=\"\",DE680+DC681,(DE680+DC681)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA681=\"\",\"\",CY681+CZ681*(1+'Données Générales'!$E$29)+DA681*(1+'Données Générales'!$E$30)+DB681+MIN(DD681,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD681-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},264141.55374410929,125000,{"$f":"IF($AA681=\"\",\"\",IF(DH681>0,VLOOKUP(DH681,'Données Générales'!$B$6:$H$23,7)+(DH681-VLOOKUP(DH681,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH681,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},65293.763284002889,{"$f":"IF($AA681=\"\",\"\",CZ681*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA681*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,37,37,2062,87,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)\n+IF($X686=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z681+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0))","v":0},{"$f":"IF($AA681=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)\n+IF($X686=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z457+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[38,88,0,0,{"$f":"IF($A682=\"\",\"\",IF(OR(B682<'Input Classe Actif & SAR'!$M$55,B682>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A682=\"\",\"\",IF(OR(B682<'Input Classe Actif & SAR'!$M$55,B682>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,null,null,{"$f":"IF($Y$652=1,\"Rendement des investissements à \" & S653 & \" ans\",\"Investment return at age \" & S653)","v":"Investment return at age 85"},null,null,null,null,38,38,2063,88,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",9.1781695143652628E-2,{"$f":"IF($AA682=\"\",\"\",BG682+BH682*(1+'Données Générales'!$E$29)+BI682*(1+'Données Générales'!$E$30)+BJ682+MIN(IF($AA682=1,BK682,BM681+BK682),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA682=1,BK682,BM681+BK682)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,269688.52637273556,125000,{"$f":"IF($AA682=\"\",\"\",IF(AW682>0,VLOOKUP(AW682,'Données Générales'!$B$6:$H$23,7)+(AW682-VLOOKUP(AW682,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW682,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},66664.932312966936,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA682=\"\",\"\",IF($AA682=1,BK682*'Données Générales'!$E$54,IF($AA683=\"\",BM681+BK682,(BM681+BK682)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA682=\"\",\"\",BG682+BH682*(1+'Données Générales'!$E$29)+BI682*(1+'Données Générales'!$E$30)+BJ682+MIN(BL682,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL682-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},269688.52637273556,125000,{"$f":"IF($AA682=\"\",\"\",IF(BP682>0,VLOOKUP(BP682,'Données Générales'!$B$6:$H$23,7)+(BP682-VLOOKUP(BP682,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP682,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},66664.932312966936,{"$f":"IF($AA682=\"\",\"\",BH682*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI682*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.9111573974749763E-2,{"$f":"IF($AA682=\"\",\"\",CY682+CZ682*(1+'Données Générales'!$E$29)+DA682*(1+'Données Générales'!$E$30)+DB682+MIN(IF($AA682=1,DC682,DE681+DC682),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA682=1,DC682,DE681+DC682)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,269688.52637273556,125000,{"$f":"IF($AA682=\"\",\"\",IF(CO682>0,VLOOKUP(CO682,'Données Générales'!$B$6:$H$23,7)+(CO682-VLOOKUP(CO682,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO682,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},66664.932312966936,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA682=\"\",\"\",IF($AA682=1,DC682*'Données Générales'!$E$54,IF($AA683=\"\",DE681+DC682,(DE681+DC682)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA682=\"\",\"\",CY682+CZ682*(1+'Données Générales'!$E$29)+DA682*(1+'Données Générales'!$E$30)+DB682+MIN(DD682,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD682-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},269688.52637273556,125000,{"$f":"IF($AA682=\"\",\"\",IF(DH682>0,VLOOKUP(DH682,'Données Générales'!$B$6:$H$23,7)+(DH682-VLOOKUP(DH682,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH682,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},66664.932312966936,{"$f":"IF($AA682=\"\",\"\",CZ682*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA682*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA682=\"\",\"\",IF(GB$644<=$Z682,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z682,-$AJ682,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,38,38,2063,88,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)\n+IF($X687=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z682+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0))","v":0},{"$f":"IF($AA682=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)\n+IF($X687=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z458+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[40,90,0,0,{"$f":"IF($A684=\"\",\"\",IF(OR(B684<'Input Classe Actif & SAR'!$M$55,B684>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A684=\"\",\"\",IF(OR(B684<'Input Classe Actif & SAR'!$M$55,B684>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,"Âge","Montants investis","Placement","Assurance vie","Formule (Placement)",{"$f":"IF($Y$652=1,\"100% Revenus fixes\",\"100% Fixed income\")","v":"100% Fixed income"},{"$f":"VLOOKUP($S$653,$AC$645:$DN$745,$CS$641,FALSE)","v":0},116653.497,{"$f":"V684-W684","v":-116653.497},null,40,40,2065,90,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.8468725902248302E-2,{"$f":"IF($AA684=\"\",\"\",BG684+BH684*(1+'Données Générales'!$E$29)+BI684*(1+'Données Générales'!$E$30)+BJ684+MIN(IF($AA684=1,BK684,BM683+BK684),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA684=1,BK684,BM683+BK684)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,281134.37712052074,125000,{"$f":"IF($AA684=\"\",\"\",IF(AW684>0,VLOOKUP(AW684,'Données Générales'!$B$6:$H$23,7)+(AW684-VLOOKUP(AW684,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW684,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},69494.258705261542,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA684=\"\",\"\",IF($AA684=1,BK684*'Données Générales'!$E$54,IF($AA685=\"\",BM683+BK684,(BM683+BK684)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA684=\"\",\"\",BG684+BH684*(1+'Données Générales'!$E$29)+BI684*(1+'Données Générales'!$E$30)+BJ684+MIN(BL684,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL684-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},281134.37712052074,125000,{"$f":"IF($AA684=\"\",\"\",IF(BP684>0,VLOOKUP(BP684,'Données Générales'!$B$6:$H$23,7)+(BP684-VLOOKUP(BP684,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP684,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},69494.258705261542,{"$f":"IF($AA684=\"\",\"\",BH684*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI684*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.5408614512002236E-2,{"$f":"IF($AA684=\"\",\"\",CY684+CZ684*(1+'Données Générales'!$E$29)+DA684*(1+'Données Générales'!$E$30)+DB684+MIN(IF($AA684=1,DC684,DE683+DC684),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA684=1,DC684,DE683+DC684)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,281134.37712052074,125000,{"$f":"IF($AA684=\"\",\"\",IF(CO684>0,VLOOKUP(CO684,'Données Générales'!$B$6:$H$23,7)+(CO684-VLOOKUP(CO684,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO684,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},69494.258705261542,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA684=\"\",\"\",IF($AA684=1,DC684*'Données Générales'!$E$54,IF($AA685=\"\",DE683+DC684,(DE683+DC684)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA684=\"\",\"\",CY684+CZ684*(1+'Données Générales'!$E$29)+DA684*(1+'Données Générales'!$E$30)+DB684+MIN(DD684,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD684-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},281134.37712052074,125000,{"$f":"IF($AA684=\"\",\"\",IF(DH684>0,VLOOKUP(DH684,'Données Générales'!$B$6:$H$23,7)+(DH684-VLOOKUP(DH684,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH684,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},69494.258705261542,{"$f":"IF($AA684=\"\",\"\",CZ684*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA684*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA684=\"\",\"\",IF(ID$644<=$Z684,VLOOKUP(ID$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(ID$644-1=$Z684,-$CB684,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA684=\"\",\"\",IF(JJ$644<=$Z684,VLOOKUP(JJ$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JJ$644-1=$Z684,-$CB684,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,40,40,2065,90,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)\n+IF($X689=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z684+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0))","v":0},{"$f":"IF($AA684=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)\n+IF($X689=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z460+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA684=\"\",\"\",IF(NN$644<=$LM684,VLOOKUP(NN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NN$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NN$644-1=$LM684,-$MC684,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA684=\"\",\"\",IF(OT$644<=$LM684,VLOOKUP(OT$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OT$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OT$644-1=$LM684,-$MC684,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA684=\"\",\"\",IF(RM$644<=$LM684,VLOOKUP(RM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RM$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RM$644-1=$LM684,-$MS684,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",{"$f":"IF($AA684=\"\",\"\",IF(SS$644<=$LM684,VLOOKUP(SS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SS$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SS$644-1=$LM684,-$MS684,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[41,91,0,0,{"$f":"IF($A685=\"\",\"\",IF(OR(B685<'Input Classe Actif & SAR'!$M$55,B685>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A685=\"\",\"\",IF(OR(B685<'Input Classe Actif & SAR'!$M$55,B685>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$645<65,65,IF($S$645<75,75,IF($S$645<80,80,$AC$645)))","v":65},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P685,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P685,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE))","v":"$0"},"$2 555 815",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P685,$AC$645:$CF$745,$AJ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P685,$AC$645:$CF$745,$AJ$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P685,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P685,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$652=1,\"Placement traditionnel\",\"Traditional investment\")","v":"Traditional investment"},{"$f":"VLOOKUP($S$653,$AC$645:$EE$745,$DN$641,FALSE)","v":0},153015.48856544576,{"$f":"V685-W685","v":-153015.48856544576},null,41,41,2066,91,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.6934206739085848E-2,{"$f":"IF($AA685=\"\",\"\",BG685+BH685*(1+'Données Générales'!$E$29)+BI685*(1+'Données Générales'!$E$30)+BJ685+MIN(IF($AA685=1,BK685,BM684+BK685),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA685=1,BK685,BM684+BK685)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,287038.19904005167,125000,{"$f":"IF($AA685=\"\",\"\",IF(AW685>0,VLOOKUP(AW685,'Données Générales'!$B$6:$H$23,7)+(AW685-VLOOKUP(AW685,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW685,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},70953.638138072041,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA685=\"\",\"\",IF($AA685=1,BK685*'Données Générales'!$E$54,IF($AA686=\"\",BM684+BK685,(BM684+BK685)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA685=\"\",\"\",BG685+BH685*(1+'Données Générales'!$E$29)+BI685*(1+'Données Générales'!$E$30)+BJ685+MIN(BL685,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL685-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},287038.19904005167,125000,{"$f":"IF($AA685=\"\",\"\",IF(BP685>0,VLOOKUP(BP685,'Données Générales'!$B$6:$H$23,7)+(BP685-VLOOKUP(BP685,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP685,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},70953.638138072041,{"$f":"IF($AA685=\"\",\"\",BH685*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI685*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",HN685)","v":"N-A"},6.3693686010609735E-2,{"$f":"IF($AA685=\"\",\"\",CY685+CZ685*(1+'Données Générales'!$E$29)+DA685*(1+'Données Générales'!$E$30)+DB685+MIN(IF($AA685=1,DC685,DE684+DC685),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA685=1,DC685,DE684+DC685)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,287038.19904005167,125000,{"$f":"IF($AA685=\"\",\"\",IF(CO685>0,VLOOKUP(CO685,'Données Générales'!$B$6:$H$23,7)+(CO685-VLOOKUP(CO685,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO685,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},70953.638138072041,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA685=\"\",\"\",IF($AA685=1,DC685*'Données Générales'!$E$54,IF($AA686=\"\",DE684+DC685,(DE684+DC685)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA685=\"\",\"\",CY685+CZ685*(1+'Données Générales'!$E$29)+DA685*(1+'Données Générales'!$E$30)+DB685+MIN(DD685,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD685-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},287038.19904005167,125000,{"$f":"IF($AA685=\"\",\"\",IF(DH685>0,VLOOKUP(DH685,'Données Générales'!$B$6:$H$23,7)+(DH685-VLOOKUP(DH685,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH685,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},70953.638138072041,{"$f":"IF($AA685=\"\",\"\",CZ685*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA685*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",{"$f":"IF($AA685=\"\",\"\",IF(HO$644<=$Z685,VLOOKUP(HO$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HO$644-1=$Z685,-$CB685,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,41,41,2066,91,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)\n+IF($X690=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z685+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0))","v":0},{"$f":"IF($AA685=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)\n+IF($X690=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z461+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",{"$f":"IF($AA685=\"\",\"\",IF(MY$644<=$LM685,VLOOKUP(MY$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(MY$644,$LM$645:$MU$745,$LX$641,FALSE),IF(MY$644-1=$LM685,-$MC685,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",{"$f":"IF($AA685=\"\",\"\",IF(QX$644<=$LM685,VLOOKUP(QX$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QX$644,$LM$645:$MU$745,$MN$641,FALSE),IF(QX$644-1=$LM685,-$MS685,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[42,92,0,0,{"$f":"IF($A686=\"\",\"\",IF(OR(B686<'Input Classe Actif & SAR'!$M$55,B686>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A686=\"\",\"\",IF(OR(B686<'Input Classe Actif & SAR'!$M$55,B686>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$645<65,75,IF(AND($S$645<75,$S$653<85),80,MIN(IF($P$685<=80,85,$AC$645+5),95)))","v":75},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P686,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P686,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE))","v":"$0"},"$4 193 768",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P686,$AC$645:$CF$745,$AJ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P686,$AC$645:$CF$745,$AJ$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P686,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P686,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$652=1,\"100% Actions\",\"100% Equity\")","v":"100% Equity"},{"$f":"VLOOKUP($S$653,$AC$645:$DN$745,$DM$641,FALSE)","v":0},386677.84080000001,{"$f":"V686-W686","v":-386677.84080000001},null,42,42,2067,92,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.5438015529799308E-2,{"$f":"IF($AA686=\"\",\"\",BG686+BH686*(1+'Données Générales'!$E$29)+BI686*(1+'Données Générales'!$E$30)+BJ686+MIN(IF($AA686=1,BK686,BM685+BK686),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA686=1,BK686,BM685+BK686)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,293066.0012198927,125000.00000000001,{"$f":"IF($AA686=\"\",\"\",IF(AW686>0,VLOOKUP(AW686,'Données Générales'!$B$6:$H$23,7)+(AW686-VLOOKUP(AW686,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW686,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},72443.664538971541,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA686=\"\",\"\",IF($AA686=1,BK686*'Données Générales'!$E$54,IF($AA687=\"\",BM685+BK686,(BM685+BK686)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA686=\"\",\"\",BG686+BH686*(1+'Données Générales'!$E$29)+BI686*(1+'Données Générales'!$E$30)+BJ686+MIN(BL686,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL686-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},293066.0012198927,125000.00000000001,{"$f":"IF($AA686=\"\",\"\",IF(BP686>0,VLOOKUP(BP686,'Données Générales'!$B$6:$H$23,7)+(BP686-VLOOKUP(BP686,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP686,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},72443.664538971541,{"$f":"IF($AA686=\"\",\"\",BH686*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI686*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.2023006635492109E-2,{"$f":"IF($AA686=\"\",\"\",CY686+CZ686*(1+'Données Générales'!$E$29)+DA686*(1+'Données Générales'!$E$30)+DB686+MIN(IF($AA686=1,DC686,DE685+DC686),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA686=1,DC686,DE685+DC686)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,293066.0012198927,125000.00000000001,{"$f":"IF($AA686=\"\",\"\",IF(CO686>0,VLOOKUP(CO686,'Données Générales'!$B$6:$H$23,7)+(CO686-VLOOKUP(CO686,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO686,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},72443.664538971541,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA686=\"\",\"\",IF($AA686=1,DC686*'Données Générales'!$E$54,IF($AA687=\"\",DE685+DC686,(DE685+DC686)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA686=\"\",\"\",CY686+CZ686*(1+'Données Générales'!$E$29)+DA686*(1+'Données Générales'!$E$30)+DB686+MIN(DD686,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD686-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},293066.0012198927,125000.00000000001,{"$f":"IF($AA686=\"\",\"\",IF(DH686>0,VLOOKUP(DH686,'Données Générales'!$B$6:$H$23,7)+(DH686-VLOOKUP(DH686,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH686,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},72443.664538971541,{"$f":"IF($AA686=\"\",\"\",CZ686*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA686*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA686=\"\",\"\",IF(GB$644<=$Z686,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z686,-$AJ686,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,{"$f":"IFERROR(IF($AA686=\"\",\"\",IRR(HO686:LK686)),\"N-A\")","v":"N-A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,42,42,2067,92,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)\n+IF($X691=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z686+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0))","v":0},{"$f":"IF($AA686=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)\n+IF($X691=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z462+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[43,93,0,0,{"$f":"IF($A687=\"\",\"\",IF(OR(B687<'Input Classe Actif & SAR'!$M$55,B687>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A687=\"\",\"\",IF(OR(B687<'Input Classe Actif & SAR'!$M$55,B687>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($S$645<65,85,IF(AND($S$645<75,$S$653<85),85,MIN(IF($P$685<=80,90,$AC$645+10),95)))","v":85},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P687,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P687,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE))","v":"$0"},"$5 472 262","$0",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P687,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P687,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE))","v":"$0"},{"$f":"IF($Y$652=1,\"Investissement total\",\"Total investment\")","v":"Total investment"},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AE$641,FALSE)","v":0},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AE$641,FALSE)","v":0},null,null,43,43,2068,93,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.3983581426568935E-2,{"$f":"IF($AA687=\"\",\"\",BG687+BH687*(1+'Données Générales'!$E$29)+BI687*(1+'Données Générales'!$E$30)+BJ687+MIN(IF($AA687=1,BK687,BM686+BK687),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA687=1,BK687,BM686+BK687)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,299220.38724551041,125000,{"$f":"IF($AA687=\"\",\"\",IF(AW687>0,VLOOKUP(AW687,'Données Générales'!$B$6:$H$23,7)+(AW687-VLOOKUP(AW687,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW687,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},73964.981494289925,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA687=\"\",\"\",IF($AA687=1,BK687*'Données Générales'!$E$54,IF($AA688=\"\",BM686+BK687,(BM686+BK687)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA687=\"\",\"\",BG687+BH687*(1+'Données Générales'!$E$29)+BI687*(1+'Données Générales'!$E$30)+BJ687+MIN(BL687,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL687-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},299220.38724551041,125000,{"$f":"IF($AA687=\"\",\"\",IF(BP687>0,VLOOKUP(BP687,'Données Générales'!$B$6:$H$23,7)+(BP687-VLOOKUP(BP687,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP687,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},73964.981494289925,{"$f":"IF($AA687=\"\",\"\",BH687*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI687*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",6.04004482768567E-2,{"$f":"IF($AA687=\"\",\"\",CY687+CZ687*(1+'Données Générales'!$E$29)+DA687*(1+'Données Générales'!$E$30)+DB687+MIN(IF($AA687=1,DC687,DE686+DC687),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA687=1,DC687,DE686+DC687)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,299220.38724551041,125000,{"$f":"IF($AA687=\"\",\"\",IF(CO687>0,VLOOKUP(CO687,'Données Générales'!$B$6:$H$23,7)+(CO687-VLOOKUP(CO687,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO687,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},73964.981494289925,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA687=\"\",\"\",IF($AA687=1,DC687*'Données Générales'!$E$54,IF($AA688=\"\",DE686+DC687,(DE686+DC687)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA687=\"\",\"\",CY687+CZ687*(1+'Données Générales'!$E$29)+DA687*(1+'Données Générales'!$E$30)+DB687+MIN(DD687,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD687-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},299220.38724551041,125000,{"$f":"IF($AA687=\"\",\"\",IF(DH687>0,VLOOKUP(DH687,'Données Générales'!$B$6:$H$23,7)+(DH687-VLOOKUP(DH687,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH687,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},73964.981494289925,{"$f":"IF($AA687=\"\",\"\",CZ687*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA687*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA687=\"\",\"\",IF(DQ$644<=$Z687,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z687,-$AJ687,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA687=\"\",\"\",IF(IX$644<=$Z687,VLOOKUP(IX$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IX$644-1=$Z687,-$CB687,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,43,43,2068,93,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)\n+IF($X692=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z687+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0))","v":0},{"$f":"IF($AA687=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)\n+IF($X692=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z463+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA687=\"\",\"\",IF(OH$644<=$LM687,VLOOKUP(OH$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OH$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OH$644-1=$LM687,-$MC687,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA687=\"\",\"\",IF(SG$644<=$LM687,VLOOKUP(SG$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SG$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SG$644-1=$LM687,-$MS687,\"\")))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[44,94,0,0,{"$f":"IF($A688=\"\",\"\",IF(OR(B688<'Input Classe Actif & SAR'!$M$55,B688>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A688=\"\",\"\",IF(OR(B688<'Input Classe Actif & SAR'!$M$55,B688>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF(AC645<=80,95,MAX(95,$U$653))","v":95},{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P688,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P688,$AC$645:$AN$745,$AE$641,FALSE),0,FALSE))","v":"$0"},"$7 138 132","$0",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($P688,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($P688,$AC$645:$CF$745,$AZ$641,FALSE),0,FALSE))","v":"$0"},"SAR",null,null,null,null,44,44,2069,94,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.2550887090308001E-2,{"$f":"IF($AA688=\"\",\"\",BG688+BH688*(1+'Données Générales'!$E$29)+BI688*(1+'Données Générales'!$E$30)+BJ688+MIN(IF($AA688=1,BK688,BM687+BK688),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA688=1,BK688,BM687+BK688)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,305504.01537766616,125000.00000000001,{"$f":"IF($AA688=\"\",\"\",IF(AW688>0,VLOOKUP(AW688,'Données Générales'!$B$6:$H$23,7)+(AW688-VLOOKUP(AW688,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW688,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},75518.246105670041,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA688=\"\",\"\",IF($AA688=1,BK688*'Données Générales'!$E$54,IF($AA689=\"\",BM687+BK688,(BM687+BK688)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA688=\"\",\"\",BG688+BH688*(1+'Données Générales'!$E$29)+BI688*(1+'Données Générales'!$E$30)+BJ688+MIN(BL688,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL688-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},305504.01537766616,125000.00000000001,{"$f":"IF($AA688=\"\",\"\",IF(BP688>0,VLOOKUP(BP688,'Données Générales'!$B$6:$H$23,7)+(BP688-VLOOKUP(BP688,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP688,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},75518.246105670041,{"$f":"IF($AA688=\"\",\"\",BH688*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI688*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.9291834760343942E-2,{"$f":"IF($AA688=\"\",\"\",CY688+CZ688*(1+'Données Générales'!$E$29)+DA688*(1+'Données Générales'!$E$30)+DB688+MIN(IF($AA688=1,DC688,DE687+DC688),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA688=1,DC688,DE687+DC688)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,305504.01537766616,125000.00000000001,{"$f":"IF($AA688=\"\",\"\",IF(CO688>0,VLOOKUP(CO688,'Données Générales'!$B$6:$H$23,7)+(CO688-VLOOKUP(CO688,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO688,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},75518.246105670041,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA688=\"\",\"\",IF($AA688=1,DC688*'Données Générales'!$E$54,IF($AA689=\"\",DE687+DC688,(DE687+DC688)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA688=\"\",\"\",CY688+CZ688*(1+'Données Générales'!$E$29)+DA688*(1+'Données Générales'!$E$30)+DB688+MIN(DD688,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD688-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},305504.01537766616,125000.00000000001,{"$f":"IF($AA688=\"\",\"\",IF(DH688>0,VLOOKUP(DH688,'Données Générales'!$B$6:$H$23,7)+(DH688-VLOOKUP(DH688,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH688,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},75518.246105670041,{"$f":"IF($AA688=\"\",\"\",CZ688*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA688*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA688=\"\",\"\",IF(IT$644<=$Z688,VLOOKUP(IT$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IT$644-1=$Z688,-$CB688,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,44,44,2069,94,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)\n+IF($X693=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z688+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0))","v":0},{"$f":"IF($AA688=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)\n+IF($X693=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z464+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA688=\"\",\"\",IF(OD$644<=$LM688,VLOOKUP(OD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OD$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OD$644-1=$LM688,-$MC688,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA688=\"\",\"\",IF(SC$644<=$LM688,VLOOKUP(SC$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SC$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SC$644-1=$LM688,-$MS688,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[45,95,0,0,{"$f":"IF($A689=\"\",\"\",IF(OR(B689<'Input Classe Actif & SAR'!$M$55,B689>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A689=\"\",\"\",IF(OR(B689<'Input Classe Actif & SAR'!$M$55,B689>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,null,null,"Remboursement ",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($S$653,$LP$645:$MF$745,$LU$641-3,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($S$653,$LP$645:$MF$745,$LU$641-3,FALSE),0,FALSE))","v":"$0"},null,null,null,45,45,2070,95,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",8.1126977249391857E-2,{"$f":"IF($AA689=\"\",\"\",BG689+BH689*(1+'Données Générales'!$E$29)+BI689*(1+'Données Générales'!$E$30)+BJ689+MIN(IF($AA689=1,BK689,BM688+BK689),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA689=1,BK689,BM688+BK689)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,311919.599700597,124999.99999999999,{"$f":"IF($AA689=\"\",\"\",IF(AW689>0,VLOOKUP(AW689,'Données Générales'!$B$6:$H$23,7)+(AW689-VLOOKUP(AW689,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW689,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},77104.129273889048,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA689=\"\",\"\",IF($AA689=1,BK689*'Données Générales'!$E$54,IF($AA690=\"\",BM688+BK689,(BM688+BK689)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA689=\"\",\"\",BG689+BH689*(1+'Données Générales'!$E$29)+BI689*(1+'Données Générales'!$E$30)+BJ689+MIN(BL689,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL689-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},311919.599700597,124999.99999999999,{"$f":"IF($AA689=\"\",\"\",IF(BP689>0,VLOOKUP(BP689,'Données Générales'!$B$6:$H$23,7)+(BP689-VLOOKUP(BP689,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP689,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},77104.129273889048,{"$f":"IF($AA689=\"\",\"\",BH689*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI689*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.8353248218174898E-2,{"$f":"IF($AA689=\"\",\"\",CY689+CZ689*(1+'Données Générales'!$E$29)+DA689*(1+'Données Générales'!$E$30)+DB689+MIN(IF($AA689=1,DC689,DE688+DC689),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA689=1,DC689,DE688+DC689)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,311919.599700597,124999.99999999999,{"$f":"IF($AA689=\"\",\"\",IF(CO689>0,VLOOKUP(CO689,'Données Générales'!$B$6:$H$23,7)+(CO689-VLOOKUP(CO689,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO689,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},77104.129273889048,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA689=\"\",\"\",IF($AA689=1,DC689*'Données Générales'!$E$54,IF($AA690=\"\",DE688+DC689,(DE688+DC689)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA689=\"\",\"\",CY689+CZ689*(1+'Données Générales'!$E$29)+DA689*(1+'Données Générales'!$E$30)+DB689+MIN(DD689,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD689-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},311919.599700597,124999.99999999999,{"$f":"IF($AA689=\"\",\"\",IF(DH689>0,VLOOKUP(DH689,'Données Générales'!$B$6:$H$23,7)+(DH689-VLOOKUP(DH689,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH689,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039907999995},77104.129273889048,{"$f":"IF($AA689=\"\",\"\",CZ689*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA689*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,45,45,2070,95,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)\n+IF($X694=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z689+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0))","v":0},{"$f":"IF($AA689=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)\n+IF($X694=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z465+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[46,96,0,0,{"$f":"IF($A690=\"\",\"\",IF(OR(B690<'Input Classe Actif & SAR'!$M$55,B690>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A690=\"\",\"\",IF(OR(B690<'Input Classe Actif & SAR'!$M$55,B690>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,"Graphique Comparaison des autre types d'investissements",null,null,null,null,null,null,null,null,null,46,46,{"$f":"IFERROR(IF(AC690=\"\",\"\",IF(AA690=1,YEAR($V$653)+1,AB689+1)),\"\")","v":2071},96,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.9696545722664255E-2,{"$f":"IF($AA690=\"\",\"\",BG690+BH690*(1+'Données Générales'!$E$29)+BI690*(1+'Données Générales'!$E$30)+BJ690+MIN(IF($AA690=1,BK690,BM689+BK690),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA690=1,BK690,BM689+BK690)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,318469.91129430954,125000.00000000001,{"$f":"IF($AA690=\"\",\"\",IF(AW690>0,VLOOKUP(AW690,'Données Générales'!$B$6:$H$23,7)+(AW690-VLOOKUP(AW690,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW690,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},78723.315988640737,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA690=\"\",\"\",IF($AA690=1,BK690*'Données Générales'!$E$54,IF($AA691=\"\",BM689+BK690,(BM689+BK690)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA690=\"\",\"\",BG690+BH690*(1+'Données Générales'!$E$29)+BI690*(1+'Données Générales'!$E$30)+BJ690+MIN(BL690,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL690-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},318469.91129430954,125000.00000000001,{"$f":"IF($AA690=\"\",\"\",IF(BP690>0,VLOOKUP(BP690,'Données Générales'!$B$6:$H$23,7)+(BP690-VLOOKUP(BP690,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP690,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},78723.315988640737,{"$f":"IF($AA690=\"\",\"\",BH690*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI690*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.7412174849077902E-2,{"$f":"IF($AA690=\"\",\"\",CY690+CZ690*(1+'Données Générales'!$E$29)+DA690*(1+'Données Générales'!$E$30)+DB690+MIN(IF($AA690=1,DC690,DE689+DC690),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA690=1,DC690,DE689+DC690)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,318469.91129430954,125000.00000000001,{"$f":"IF($AA690=\"\",\"\",IF(CO690>0,VLOOKUP(CO690,'Données Générales'!$B$6:$H$23,7)+(CO690-VLOOKUP(CO690,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO690,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},78723.315988640737,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA690=\"\",\"\",IF($AA690=1,DC690*'Données Générales'!$E$54,IF($AA691=\"\",DE689+DC690,(DE689+DC690)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA690=\"\",\"\",CY690+CZ690*(1+'Données Générales'!$E$29)+DA690*(1+'Données Générales'!$E$30)+DB690+MIN(DD690,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD690-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},318469.91129430954,125000.00000000001,{"$f":"IF($AA690=\"\",\"\",IF(DH690>0,VLOOKUP(DH690,'Données Générales'!$B$6:$H$23,7)+(DH690-VLOOKUP(DH690,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH690,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},78723.315988640737,{"$f":"IF($AA690=\"\",\"\",CZ690*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA690*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","",{"$f":"IF($AA690=\"\",\"\",IF(GB$644<=$Z690,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z690,-$AJ690,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,46,46,2071,96,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)\n+IF($X695=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z690+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0))","v":0},{"$f":"IF($AA690=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)\n+IF($X695=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z466+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[47,97,0,0,{"$f":"IF($A691=\"\",\"\",IF(OR(B691<'Input Classe Actif & SAR'!$M$55,B691>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A691=\"\",\"\",IF(OR(B691<'Input Classe Actif & SAR'!$M$55,B691>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($Y$652=1,\"Actions\",\"Equity\")","v":"Equity"},{"$f":"IF(S647=1,VLOOKUP(T648,'Données Générales'!$B$108:$E$112,3,FALSE),Q653)","v":0.66},{"$f":"IF($Y$652=1,\"Actions\",\"Equity\")","v":"Equity"},{"$f":"IF($S$647=1,VLOOKUP(T648,'Données Générales'!$B$108:$E$112,3,FALSE),Q653)","v":0.66},null,"Succession nette",{"$f":"IF($Y$652=1,FIXED(VLOOKUP($S$653,$LP$645:$MF$745,$MC$641-3,FALSE),0,FALSE)&\" $\",\"$\"&FIXED(VLOOKUP($S$653,$LP$645:$MF$745,$MC$641-3,FALSE),0,FALSE))","v":"$0"},null,null,null,47,47,2072,97,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.8242806936226331E-2,{"$f":"IF($AA691=\"\",\"\",BG691+BH691*(1+'Données Générales'!$E$29)+BI691*(1+'Données Générales'!$E$30)+BJ691+MIN(IF($AA691=1,BK691,BM690+BK691),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA691=1,BK691,BM690+BK691)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,325157.77943149005,125000,{"$f":"IF($AA691=\"\",\"\",IF(AW691>0,VLOOKUP(AW691,'Données Générales'!$B$6:$H$23,7)+(AW691-VLOOKUP(AW691,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW691,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},80376.505624402183,{"$f":"IF($AA691=\"\",\"\",AR691+AS691-AN691*$X$645+BS691)","v":0},null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA691=\"\",\"\",IF($AA691=1,BK691*'Données Générales'!$E$54,IF($AA692=\"\",BM690+BK691,(BM690+BK691)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA691=\"\",\"\",BG691+BH691*(1+'Données Générales'!$E$29)+BI691*(1+'Données Générales'!$E$30)+BJ691+MIN(BL691,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL691-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},325157.77943149005,125000,{"$f":"IF($AA691=\"\",\"\",IF(BP691>0,VLOOKUP(BP691,'Données Générales'!$B$6:$H$23,7)+(BP691-VLOOKUP(BP691,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP691,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},80376.505624402183,{"$f":"IF($AA691=\"\",\"\",BH691*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI691*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.6458072825614665E-2,{"$f":"IF($AA691=\"\",\"\",CY691+CZ691*(1+'Données Générales'!$E$29)+DA691*(1+'Données Générales'!$E$30)+DB691+MIN(IF($AA691=1,DC691,DE690+DC691),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA691=1,DC691,DE690+DC691)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,325157.77943149005,125000,{"$f":"IF($AA691=\"\",\"\",IF(CO691>0,VLOOKUP(CO691,'Données Générales'!$B$6:$H$23,7)+(CO691-VLOOKUP(CO691,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO691,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},80376.505624402183,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA691=\"\",\"\",IF($AA691=1,DC691*'Données Générales'!$E$54,IF($AA692=\"\",DE690+DC691,(DE690+DC691)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA691=\"\",\"\",CY691+CZ691*(1+'Données Générales'!$E$29)+DA691*(1+'Données Générales'!$E$30)+DB691+MIN(DD691,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD691-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},325157.77943149005,125000,{"$f":"IF($AA691=\"\",\"\",IF(DH691>0,VLOOKUP(DH691,'Données Générales'!$B$6:$H$23,7)+(DH691-VLOOKUP(DH691,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH691,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},80376.505624402183,{"$f":"IF($AA691=\"\",\"\",CZ691*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA691*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,{"$f":"IF($AA691=\"\",\"\",IF(DQ$644<=$Z691,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z691,-$AJ691,\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,47,47,2072,97,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)\n+IF($X696=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z691+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0))","v":0},{"$f":"IF($AA691=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)\n+IF($X696=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z467+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[48,98,0,0,{"$f":"IF($A692=\"\",\"\",IF(OR(B692<'Input Classe Actif & SAR'!$M$55,B692>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A692=\"\",\"\",IF(OR(B692<'Input Classe Actif & SAR'!$M$55,B692>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($Y$652=1,\"Assurance vie\",\"Life insurance\")","v":"Life insurance"},{"$f":"IF(S647=1,VLOOKUP(T648,'Données Générales'!$B$108:$E$112,4,FALSE),Q654)","v":0.15},{"$f":"IF($Y$652=1,\"Revenus fixes\",\"Fixed income\")","v":"Fixed income"},{"$f":"IF(S647=1,VLOOKUP(T648,'Données Générales'!$B$108:$E$112,2,FALSE),Q652)","v":0.34},null,"Rentabilité nette",{"$f":"FIXED(VLOOKUP($S$653,$LP$645:$MF$745,$MD$641-3,FALSE)*100,2,FALSE) & \"%\"","v":{"$error":"#VALUE!"}},null,null,null,48,48,2073,98,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.6736628957539826E-2,{"$f":"IF($AA692=\"\",\"\",BG692+BH692*(1+'Données Générales'!$E$29)+BI692*(1+'Données Générales'!$E$30)+BJ692+MIN(IF($AA692=1,BK692,BM691+BK692),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA692=1,BK692,BM691+BK692)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,331986.09279955126,125000,{"$f":"IF($AA692=\"\",\"\",IF(AW692>0,VLOOKUP(AW692,'Données Générales'!$B$6:$H$23,7)+(AW692-VLOOKUP(AW692,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW692,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},82064.41224251462,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA692=\"\",\"\",IF($AA692=1,BK692*'Données Générales'!$E$54,IF($AA693=\"\",BM691+BK692,(BM691+BK692)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA692=\"\",\"\",BG692+BH692*(1+'Données Générales'!$E$29)+BI692*(1+'Données Générales'!$E$30)+BJ692+MIN(BL692,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL692-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},331986.09279955126,125000,{"$f":"IF($AA692=\"\",\"\",IF(BP692>0,VLOOKUP(BP692,'Données Générales'!$B$6:$H$23,7)+(BP692-VLOOKUP(BP692,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP692,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},82064.41224251462,{"$f":"IF($AA692=\"\",\"\",BH692*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI692*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.5472519053887559E-2,{"$f":"IF($AA692=\"\",\"\",CY692+CZ692*(1+'Données Générales'!$E$29)+DA692*(1+'Données Générales'!$E$30)+DB692+MIN(IF($AA692=1,DC692,DE691+DC692),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA692=1,DC692,DE691+DC692)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,331986.09279955126,125000,{"$f":"IF($AA692=\"\",\"\",IF(CO692>0,VLOOKUP(CO692,'Données Générales'!$B$6:$H$23,7)+(CO692-VLOOKUP(CO692,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO692,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},82064.41224251462,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA692=\"\",\"\",IF($AA692=1,DC692*'Données Générales'!$E$54,IF($AA693=\"\",DE691+DC692,(DE691+DC692)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA692=\"\",\"\",CY692+CZ692*(1+'Données Générales'!$E$29)+DA692*(1+'Données Générales'!$E$30)+DB692+MIN(DD692,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD692-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},331986.09279955126,125000,{"$f":"IF($AA692=\"\",\"\",IF(DH692>0,VLOOKUP(DH692,'Données Générales'!$B$6:$H$23,7)+(DH692-VLOOKUP(DH692,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH692,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},82064.41224251462,{"$f":"IF($AA692=\"\",\"\",CZ692*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA692*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,48,48,2073,98,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)\n+IF($X697=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z692+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0))","v":0},{"$f":"IF($AA692=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)\n+IF($X697=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z468+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[49,99,0,0,{"$f":"IF($A693=\"\",\"\",IF(OR(B693<'Input Classe Actif & SAR'!$M$55,B693>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A693=\"\",\"\",IF(OR(B693<'Input Classe Actif & SAR'!$M$55,B693>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,{"$f":"IF($Y$652=1,\"Revenus fixes\",\"Fixed income\")","v":"Fixed income"},{"$f":"IF(S647=1,VLOOKUP(T648,'Données Générales'!$B$108:$E$112,2,FALSE),Q652)","v":0.34},null,null,null,null,null,null,null,null,49,49,2074,99,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.5132418070256626E-2,{"$f":"IF($AA693=\"\",\"\",BG693+BH693*(1+'Données Générales'!$E$29)+BI693*(1+'Données Générales'!$E$30)+BJ693+MIN(IF($AA693=1,BK693,BM692+BK693),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA693=1,BK693,BM692+BK693)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,338957.80074834183,125000.00000000001,{"$f":"IF($AA693=\"\",\"\",IF(AW693>0,VLOOKUP(AW693,'Données Générales'!$B$6:$H$23,7)+(AW693-VLOOKUP(AW693,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW693,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},83787.764899607428,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA693=\"\",\"\",IF($AA693=1,BK693*'Données Générales'!$E$54,IF($AA694=\"\",BM692+BK693,(BM692+BK693)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA693=\"\",\"\",BG693+BH693*(1+'Données Générales'!$E$29)+BI693*(1+'Données Générales'!$E$30)+BJ693+MIN(BL693,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL693-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},338957.80074834183,125000.00000000001,{"$f":"IF($AA693=\"\",\"\",IF(BP693>0,VLOOKUP(BP693,'Données Générales'!$B$6:$H$23,7)+(BP693-VLOOKUP(BP693,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP693,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},83787.764899607428,{"$f":"IF($AA693=\"\",\"\",BH693*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI693*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.4426608693179786E-2,{"$f":"IF($AA693=\"\",\"\",CY693+CZ693*(1+'Données Générales'!$E$29)+DA693*(1+'Données Générales'!$E$30)+DB693+MIN(IF($AA693=1,DC693,DE692+DC693),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA693=1,DC693,DE692+DC693)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,338957.80074834183,125000.00000000001,{"$f":"IF($AA693=\"\",\"\",IF(CO693>0,VLOOKUP(CO693,'Données Générales'!$B$6:$H$23,7)+(CO693-VLOOKUP(CO693,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO693,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},83787.764899607428,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA693=\"\",\"\",IF($AA693=1,DC693*'Données Générales'!$E$54,IF($AA694=\"\",DE692+DC693,(DE692+DC693)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA693=\"\",\"\",CY693+CZ693*(1+'Données Générales'!$E$29)+DA693*(1+'Données Générales'!$E$30)+DB693+MIN(DD693,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD693-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},338957.80074834183,125000.00000000001,{"$f":"IF($AA693=\"\",\"\",IF(DH693>0,VLOOKUP(DH693,'Données Générales'!$B$6:$H$23,7)+(DH693-VLOOKUP(DH693,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH693,'Données Générales'!$B$6:$H$23,5),0))","v":30899.03990800001},83787.764899607428,{"$f":"IF($AA693=\"\",\"\",CZ693*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA693*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,49,49,2074,99,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)\n+IF($X698=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z693+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0))","v":0},{"$f":"IF($AA693=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)\n+IF($X698=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z469+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[50,100,0,0,{"$f":"IF($A694=\"\",\"\",IF(OR(B694<'Input Classe Actif & SAR'!$M$55,B694>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":0},0,0,0,{"$f":"IF($A694=\"\",\"\",IF(OR(B694<'Input Classe Actif & SAR'!$M$55,B694>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,50,50,2075,100,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",7.3474585718839525E-2,{"$f":"IF($AA694=\"\",\"\",BG694+BH694*(1+'Données Générales'!$E$29)+BI694*(1+'Données Générales'!$E$30)+BJ694+MIN(IF($AA694=1,BK694,BM693+BK694),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA694=1,BK694,BM693+BK694)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,346075.91456405702,125000,{"$f":"IF($AA694=\"\",\"\",IF(AW694>0,VLOOKUP(AW694,'Données Générales'!$B$6:$H$23,7)+(AW694-VLOOKUP(AW694,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW694,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},85547.307962499181,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA694=\"\",\"\",IF($AA694=1,BK694*'Données Générales'!$E$54,IF($AA695=\"\",BM693+BK694,(BM693+BK694)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA694=\"\",\"\",BG694+BH694*(1+'Données Générales'!$E$29)+BI694*(1+'Données Générales'!$E$30)+BJ694+MIN(BL694,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL694-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},346075.91456405702,125000,{"$f":"IF($AA694=\"\",\"\",IF(BP694>0,VLOOKUP(BP694,'Données Générales'!$B$6:$H$23,7)+(BP694-VLOOKUP(BP694,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP694,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},85547.307962499181,{"$f":"IF($AA694=\"\",\"\",BH694*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI694*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":0},"N-A",5.3346315617912206E-2,{"$f":"IF($AA694=\"\",\"\",CY694+CZ694*(1+'Données Générales'!$E$29)+DA694*(1+'Données Générales'!$E$30)+DB694+MIN(IF($AA694=1,DC694,DE693+DC694),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA694=1,DC694,DE693+DC694)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},5.3346315617912206E-2,0,0,0,0,0,0,346075.91456405702,125000,{"$f":"IF($AA694=\"\",\"\",IF(CO694>0,VLOOKUP(CO694,'Données Générales'!$B$6:$H$23,7)+(CO694-VLOOKUP(CO694,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO694,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},85547.307962499181,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($AA694=\"\",\"\",IF($AA694=1,DC694*'Données Générales'!$E$54,IF($AA695=\"\",DE693+DC694,(DE693+DC694)*'Données Générales'!$E$54)))","v":0},0,{"$f":"IF($AA694=\"\",\"\",CY694+CZ694*(1+'Données Générales'!$E$29)+DA694*(1+'Données Générales'!$E$30)+DB694+MIN(DD694,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD694-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":0},346075.91456405702,125000,{"$f":"IF($AA694=\"\",\"\",IF(DH694>0,VLOOKUP(DH694,'Données Générales'!$B$6:$H$23,7)+(DH694-VLOOKUP(DH694,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH694,'Données Générales'!$B$6:$H$23,5),0))","v":30899.039908000002},85547.307962499181,{"$f":"IF($AA694=\"\",\"\",CZ694*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA694*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":0},0,0,0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(GB$644<=$Z694,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z694,-$AJ694,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(KL$644<=$Z694,VLOOKUP(KL$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KL$644-1=$Z694,-$CB694,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(LC$644<=$Z694,VLOOKUP(LC$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(LC$644-1=$Z694,-$CB694,\"\")))","v":""},"","","","","","","","",0,50,50,2075,100,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)\n+IF($X699=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z694+1,FALSE),0)*(1-$O$646),0),0))","v":0},0,0,0,"",0,{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0))","v":0},{"$f":"IF($AA694=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)\n+IF($X699=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z470+1,FALSE),0),0),\n0))","v":0},0,0,"N-A",0,null,null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(PV$644<=$LM694,VLOOKUP(PV$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PV$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PV$644-1=$LM694,-$MC694,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(QM$644<=$LM694,VLOOKUP(QM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QM$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QM$644-1=$LM694,-$MC694,\"\")))","v":""},"","","","","","","","",null,"N-A",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(TU$644<=$LM694,VLOOKUP(TU$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TU$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TU$644-1=$LM694,-$MS694,\"\")))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF($AA694=\"\",\"\",IF(UL$644<=$LM694,VLOOKUP(UL$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UL$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UL$644-1=$LM694,-$MS694,\"\")))","v":""},"","","","","","","",""]
["","","","",{"$f":"IF($A695=\"\",\"\",IF(OR(B695<'Input Classe Actif & SAR'!$M$55,B695>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A695=\"\",\"\",IF(OR(B695<'Input Classe Actif & SAR'!$M$55,B695>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"Rendement des investissements à \" & S653 & \" ans\",\"Investment return at age \" & S653)","v":"Investment return at age 85"},null,null,null,null,"Diversification via l'assurance vie",null,null,null,null,51,"","","",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA695=\"\",\"\",BG695+BH695*(1+'Données Générales'!$E$29)+BI695*(1+'Données Générales'!$E$30)+BJ695+MIN(IF($AA695=1,BK695,BM694+BK695),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA695=1,BK695,BM694+BK695)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF(AW695>0,VLOOKUP(AW695,'Données Générales'!$B$6:$H$23,7)+(AW695-VLOOKUP(AW695,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW695,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF($AA695=1,BK695*'Données Générales'!$E$54,IF($AA696=\"\",BM694+BK695,(BM694+BK695)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA695=\"\",\"\",BG695+BH695*(1+'Données Générales'!$E$29)+BI695*(1+'Données Générales'!$E$30)+BJ695+MIN(BL695,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL695-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA695=\"\",\"\",IF(BP695>0,VLOOKUP(BP695,'Données Générales'!$B$6:$H$23,7)+(BP695-VLOOKUP(BP695,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP695,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",BH695*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI695*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA695=\"\",\"\",CY695+CZ695*(1+'Données Générales'!$E$29)+DA695*(1+'Données Générales'!$E$30)+DB695+MIN(IF($AA695=1,DC695,DE694+DC695),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA695=1,DC695,DE694+DC695)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF(CO695>0,VLOOKUP(CO695,'Données Générales'!$B$6:$H$23,7)+(CO695-VLOOKUP(CO695,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO695,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF($AA695=1,DC695*'Données Générales'!$E$54,IF($AA696=\"\",DE694+DC695,(DE694+DC695)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA695=\"\",\"\",CY695+CZ695*(1+'Données Générales'!$E$29)+DA695*(1+'Données Générales'!$E$30)+DB695+MIN(DD695,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD695-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA695=\"\",\"\",IF(DH695>0,VLOOKUP(DH695,'Données Générales'!$B$6:$H$23,7)+(DH695-VLOOKUP(DH695,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH695,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",CZ695*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA695*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA695=\"\",\"\",IF(DQ$644<=$Z695,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z695,-$AJ695,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF(LB$644<=$Z695,VLOOKUP(LB$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(LB$644-1=$Z695,-$CB695,\"\")))","v":""},"","","","","","","","","","",51,"","","",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)\n+IF($X700=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},"",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z695+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0))","v":""},{"$f":"IF($AA695=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)\n+IF($X700=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z471+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF(QL$644<=$LM695,VLOOKUP(QL$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QL$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QL$644-1=$LM695,-$MC695,\"\")))","v":""},"","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA695=\"\",\"\",IF(UK$644<=$LM695,VLOOKUP(UK$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UK$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UK$644-1=$LM695,-$MS695,\"\")))","v":""},"","","","","","","","",""]
["","","","",{"$f":"IF($A696=\"\",\"\",IF(OR(B696<'Input Classe Actif & SAR'!$M$55,B696>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A696=\"\",\"\",IF(OR(B696<'Input Classe Actif & SAR'!$M$55,B696>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,"Format 1 :",{"$f":"IF($Y$652=1,\"Assurance - prestation de décès\",\"Insurance - Death benefit\")","v":"Insurance - Death benefit"},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AF$641,FALSE)","v":0},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AJ$641,FALSE)","v":0},{"$f":"Q696-R696","v":0},null,"Produit",{"$f":"IF(Y652=1,_xlfn.IFS(X650=1,\"Genesis\",X650=2,\"participante\",X650=3,\"Capital valeur\",X650=4,\"traditionnelle\",X650=5,\"Héritage\"),_xlfn.IFS(X650=1,\"Genesis\",X650=2,\"participating\",X650=3,\"Equibuild\",X650=4,\"traditional\",X650=5,\"Legacy\"))","v":"participating"},null,null,null,52,"","","",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA696=\"\",\"\",BG696+BH696*(1+'Données Générales'!$E$29)+BI696*(1+'Données Générales'!$E$30)+BJ696+MIN(IF($AA696=1,BK696,BM695+BK696),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA696=1,BK696,BM695+BK696)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA696=\"\",\"\",IF(AW696>0,VLOOKUP(AW696,'Données Générales'!$B$6:$H$23,7)+(AW696-VLOOKUP(AW696,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW696,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA696=\"\",\"\",IF($AA696=1,BK696*'Données Générales'!$E$54,IF($AA697=\"\",BM695+BK696,(BM695+BK696)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA696=\"\",\"\",BG696+BH696*(1+'Données Générales'!$E$29)+BI696*(1+'Données Générales'!$E$30)+BJ696+MIN(BL696,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL696-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA696=\"\",\"\",IF(BP696>0,VLOOKUP(BP696,'Données Générales'!$B$6:$H$23,7)+(BP696-VLOOKUP(BP696,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP696,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",BH696*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI696*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA696=\"\",\"\",CY696+CZ696*(1+'Données Générales'!$E$29)+DA696*(1+'Données Générales'!$E$30)+DB696+MIN(IF($AA696=1,DC696,DE695+DC696),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA696=1,DC696,DE695+DC696)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA696=\"\",\"\",IF(CO696>0,VLOOKUP(CO696,'Données Générales'!$B$6:$H$23,7)+(CO696-VLOOKUP(CO696,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO696,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA696=\"\",\"\",IF($AA696=1,DC696*'Données Générales'!$E$54,IF($AA697=\"\",DE695+DC696,(DE695+DC696)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA696=\"\",\"\",CY696+CZ696*(1+'Données Générales'!$E$29)+DA696*(1+'Données Générales'!$E$30)+DB696+MIN(DD696,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD696-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA696=\"\",\"\",IF(DH696>0,VLOOKUP(DH696,'Données Générales'!$B$6:$H$23,7)+(DH696-VLOOKUP(DH696,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH696,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",CZ696*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA696*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",52,"","","",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)\n+IF($X701=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},"",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z696+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0))","v":""},{"$f":"IF($AA696=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)\n+IF($X701=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z472+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A697=\"\",\"\",IF(OR(B697<'Input Classe Actif & SAR'!$M$55,B697>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A697=\"\",\"\",IF(OR(B697<'Input Classe Actif & SAR'!$M$55,B697>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,"à valider",null,null,"Prime uniforme",{"$f":"IF(SUM($BU$645:$BU$745)=0,1,2)","v":1},null,null,null,53,"","","",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA697=\"\",\"\",BG697+BH697*(1+'Données Générales'!$E$29)+BI697*(1+'Données Générales'!$E$30)+BJ697+MIN(IF($AA697=1,BK697,BM696+BK697),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA697=1,BK697,BM696+BK697)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA697=\"\",\"\",IF(AW697>0,VLOOKUP(AW697,'Données Générales'!$B$6:$H$23,7)+(AW697-VLOOKUP(AW697,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW697,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA697=\"\",\"\",IF($AA697=1,BK697*'Données Générales'!$E$54,IF($AA698=\"\",BM696+BK697,(BM696+BK697)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA697=\"\",\"\",BG697+BH697*(1+'Données Générales'!$E$29)+BI697*(1+'Données Générales'!$E$30)+BJ697+MIN(BL697,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL697-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA697=\"\",\"\",IF(BP697>0,VLOOKUP(BP697,'Données Générales'!$B$6:$H$23,7)+(BP697-VLOOKUP(BP697,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP697,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",BH697*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI697*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA697=\"\",\"\",CY697+CZ697*(1+'Données Générales'!$E$29)+DA697*(1+'Données Générales'!$E$30)+DB697+MIN(IF($AA697=1,DC697,DE696+DC697),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA697=1,DC697,DE696+DC697)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA697=\"\",\"\",IF(CO697>0,VLOOKUP(CO697,'Données Générales'!$B$6:$H$23,7)+(CO697-VLOOKUP(CO697,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO697,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA697=\"\",\"\",IF($AA697=1,DC697*'Données Générales'!$E$54,IF($AA698=\"\",DE696+DC697,(DE696+DC697)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA697=\"\",\"\",CY697+CZ697*(1+'Données Générales'!$E$29)+DA697*(1+'Données Générales'!$E$30)+DB697+MIN(DD697,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD697-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA697=\"\",\"\",IF(DH697>0,VLOOKUP(DH697,'Données Générales'!$B$6:$H$23,7)+(DH697-VLOOKUP(DH697,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH697,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",CZ697*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA697*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",53,"","","",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)\n+IF($X702=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},"",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z697+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0))","v":""},{"$f":"IF($AA697=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)\n+IF($X702=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z473+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A698=\"\",\"\",IF(OR(B698<'Input Classe Actif & SAR'!$M$55,B698>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A698=\"\",\"\",IF(OR(B698<'Input Classe Actif & SAR'!$M$55,B698>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"100% Actions\",\"100% Equity\")","v":"100% Equity"},{"$f":"VLOOKUP($S$653,$AC$645:$DN$745,$DM$641,FALSE)","v":0},10276309.1348,{"$f":"Q698-R698","v":-10276309.1348},null,"Investissement annuel (uniforme)",{"$f":"IF($Y$652=1,FIXED(IF(V697=1,AD645,0),0,FALSE)&\" $\",\"$\"&FIXED(IF(V697=1,AD645,0),0,FALSE))","v":"$0"},null,null,null,54,"","","",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA698=\"\",\"\",BG698+BH698*(1+'Données Générales'!$E$29)+BI698*(1+'Données Générales'!$E$30)+BJ698+MIN(IF($AA698=1,BK698,BM697+BK698),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA698=1,BK698,BM697+BK698)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA698=\"\",\"\",IF(AW698>0,VLOOKUP(AW698,'Données Générales'!$B$6:$H$23,7)+(AW698-VLOOKUP(AW698,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW698,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA698=\"\",\"\",IF($AA698=1,BK698*'Données Générales'!$E$54,IF($AA699=\"\",BM697+BK698,(BM697+BK698)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA698=\"\",\"\",BG698+BH698*(1+'Données Générales'!$E$29)+BI698*(1+'Données Générales'!$E$30)+BJ698+MIN(BL698,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL698-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA698=\"\",\"\",IF(BP698>0,VLOOKUP(BP698,'Données Générales'!$B$6:$H$23,7)+(BP698-VLOOKUP(BP698,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP698,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",BH698*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI698*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA698=\"\",\"\",CY698+CZ698*(1+'Données Générales'!$E$29)+DA698*(1+'Données Générales'!$E$30)+DB698+MIN(IF($AA698=1,DC698,DE697+DC698),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA698=1,DC698,DE697+DC698)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA698=\"\",\"\",IF(CO698>0,VLOOKUP(CO698,'Données Générales'!$B$6:$H$23,7)+(CO698-VLOOKUP(CO698,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO698,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA698=\"\",\"\",IF($AA698=1,DC698*'Données Générales'!$E$54,IF($AA699=\"\",DE697+DC698,(DE697+DC698)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA698=\"\",\"\",CY698+CZ698*(1+'Données Générales'!$E$29)+DA698*(1+'Données Générales'!$E$30)+DB698+MIN(DD698,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD698-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA698=\"\",\"\",IF(DH698>0,VLOOKUP(DH698,'Données Générales'!$B$6:$H$23,7)+(DH698-VLOOKUP(DH698,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH698,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",CZ698*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA698*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","",{"$f":"IFERROR(IF($AA698=\"\",\"\",IRR(DP698:HL698)),\"N-A\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA698=\"\",\"\",IF(GB$644<=$Z698,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z698,-$AJ698,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",54,"","","",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)\n+IF($X703=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},"",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z698+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0))","v":""},{"$f":"IF($AA698=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)\n+IF($X703=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z474+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A699=\"\",\"\",IF(OR(B699<'Input Classe Actif & SAR'!$M$55,B699>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A699=\"\",\"\",IF(OR(B699<'Input Classe Actif & SAR'!$M$55,B699>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"Placement traditionnel\",\"Traditional investment\")","v":"Traditional investment"},{"$f":"VLOOKUP($S$653,$AC$645:$EE$745,$DN$641,FALSE)","v":0},7138131.5803702595,{"$f":"Q699-R699","v":-7138131.5803702595},null,"Nombre d'année (uniforme)",{"$f":"IF(V697=1,IFERROR(VLOOKUP(1,$LL$645:$LM$745,2,FALSE)-1,\"À vie\"),\"\")","v":"À vie"},null,null,null,55,"","","",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA699=\"\",\"\",BG699+BH699*(1+'Données Générales'!$E$29)+BI699*(1+'Données Générales'!$E$30)+BJ699+MIN(IF($AA699=1,BK699,BM698+BK699),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA699=1,BK699,BM698+BK699)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA699=\"\",\"\",IF(AW699>0,VLOOKUP(AW699,'Données Générales'!$B$6:$H$23,7)+(AW699-VLOOKUP(AW699,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW699,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA699=\"\",\"\",IF($AA699=1,BK699*'Données Générales'!$E$54,IF($AA700=\"\",BM698+BK699,(BM698+BK699)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA699=\"\",\"\",BG699+BH699*(1+'Données Générales'!$E$29)+BI699*(1+'Données Générales'!$E$30)+BJ699+MIN(BL699,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL699-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA699=\"\",\"\",IF(BP699>0,VLOOKUP(BP699,'Données Générales'!$B$6:$H$23,7)+(BP699-VLOOKUP(BP699,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP699,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",BH699*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI699*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA699=\"\",\"\",CY699+CZ699*(1+'Données Générales'!$E$29)+DA699*(1+'Données Générales'!$E$30)+DB699+MIN(IF($AA699=1,DC699,DE698+DC699),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA699=1,DC699,DE698+DC699)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA699=\"\",\"\",IF(CO699>0,VLOOKUP(CO699,'Données Générales'!$B$6:$H$23,7)+(CO699-VLOOKUP(CO699,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO699,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA699=\"\",\"\",IF($AA699=1,DC699*'Données Générales'!$E$54,IF($AA700=\"\",DE698+DC699,(DE698+DC699)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA699=\"\",\"\",CY699+CZ699*(1+'Données Générales'!$E$29)+DA699*(1+'Données Générales'!$E$30)+DB699+MIN(DD699,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD699-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA699=\"\",\"\",IF(DH699>0,VLOOKUP(DH699,'Données Générales'!$B$6:$H$23,7)+(DH699-VLOOKUP(DH699,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH699,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",CZ699*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA699*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA699=\"\",\"\",IF(DQ$644<=$Z699,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z699,-$AJ699,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",55,"","","",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)\n+IF($X704=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},"",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z699+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0))","v":""},{"$f":"IF($AA699=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)\n+IF($X704=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z475+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A700=\"\",\"\",IF(OR(B700<'Input Classe Actif & SAR'!$M$55,B700>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A700=\"\",\"\",IF(OR(B700<'Input Classe Actif & SAR'!$M$55,B700>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"100% Revenus fixes\",\"100% Fixed income\")","v":"100% Fixed income"},{"$f":"VLOOKUP($S$653,$AC$645:$DN$745,$CS$641,FALSE)","v":0},5020715.8459999999,{"$f":"Q700-R700","v":-5020715.8459999999},null,"Investissement total",{"$f":"IF($Y$652=1,FIXED(SUM(AD645:AD745),0,FALSE)&\" $\",\"$\"&FIXED(SUM(AD645:AD745),0,FALSE))","v":"$0"},null,null,null,56,"","","",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA700=\"\",\"\",BG700+BH700*(1+'Données Générales'!$E$29)+BI700*(1+'Données Générales'!$E$30)+BJ700+MIN(IF($AA700=1,BK700,BM699+BK700),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA700=1,BK700,BM699+BK700)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF(AW700>0,VLOOKUP(AW700,'Données Générales'!$B$6:$H$23,7)+(AW700-VLOOKUP(AW700,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW700,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF($AA700=1,BK700*'Données Générales'!$E$54,IF($AA701=\"\",BM699+BK700,(BM699+BK700)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA700=\"\",\"\",BG700+BH700*(1+'Données Générales'!$E$29)+BI700*(1+'Données Générales'!$E$30)+BJ700+MIN(BL700,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL700-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA700=\"\",\"\",IF(BP700>0,VLOOKUP(BP700,'Données Générales'!$B$6:$H$23,7)+(BP700-VLOOKUP(BP700,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP700,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",BH700*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI700*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA700=\"\",\"\",CY700+CZ700*(1+'Données Générales'!$E$29)+DA700*(1+'Données Générales'!$E$30)+DB700+MIN(IF($AA700=1,DC700,DE699+DC700),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA700=1,DC700,DE699+DC700)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF(CO700>0,VLOOKUP(CO700,'Données Générales'!$B$6:$H$23,7)+(CO700-VLOOKUP(CO700,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO700,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF($AA700=1,DC700*'Données Générales'!$E$54,IF($AA701=\"\",DE699+DC700,(DE699+DC700)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA700=\"\",\"\",CY700+CZ700*(1+'Données Générales'!$E$29)+DA700*(1+'Données Générales'!$E$30)+DB700+MIN(DD700,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD700-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA700=\"\",\"\",IF(DH700>0,VLOOKUP(DH700,'Données Générales'!$B$6:$H$23,7)+(DH700-VLOOKUP(DH700,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH700,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",CZ700*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA700*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF(ID$644<=$Z700,VLOOKUP(ID$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(ID$644-1=$Z700,-$CB700,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",56,"","","",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)\n+IF($X705=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},"",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z700+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0))","v":""},{"$f":"IF($AA700=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)\n+IF($X705=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z476+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF(NN$644<=$LM700,VLOOKUP(NN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NN$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NN$644-1=$LM700,-$MC700,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA700=\"\",\"\",IF(RM$644<=$LM700,VLOOKUP(RM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RM$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RM$644-1=$LM700,-$MS700,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A701=\"\",\"\",IF(OR(B701<'Input Classe Actif & SAR'!$M$55,B701>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A701=\"\",\"\",IF(OR(B701<'Input Classe Actif & SAR'!$M$55,B701>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"CELI et REER",{"$f":"IF($Y$652=1,FIXED(W648+W649,0,FALSE)&\" $\",\"$\"&FIXED(W648+W649,0,FALSE))","v":"$0"},null,null,null,57,"","","",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA701=\"\",\"\",BG701+BH701*(1+'Données Générales'!$E$29)+BI701*(1+'Données Générales'!$E$30)+BJ701+MIN(IF($AA701=1,BK701,BM700+BK701),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA701=1,BK701,BM700+BK701)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA701=\"\",\"\",IF(AW701>0,VLOOKUP(AW701,'Données Générales'!$B$6:$H$23,7)+(AW701-VLOOKUP(AW701,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW701,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA701=\"\",\"\",IF($AA701=1,BK701*'Données Générales'!$E$54,IF($AA702=\"\",BM700+BK701,(BM700+BK701)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA701=\"\",\"\",BG701+BH701*(1+'Données Générales'!$E$29)+BI701*(1+'Données Générales'!$E$30)+BJ701+MIN(BL701,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL701-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA701=\"\",\"\",IF(BP701>0,VLOOKUP(BP701,'Données Générales'!$B$6:$H$23,7)+(BP701-VLOOKUP(BP701,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP701,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",BH701*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI701*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA701=\"\",\"\",CY701+CZ701*(1+'Données Générales'!$E$29)+DA701*(1+'Données Générales'!$E$30)+DB701+MIN(IF($AA701=1,DC701,DE700+DC701),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA701=1,DC701,DE700+DC701)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA701=\"\",\"\",IF(CO701>0,VLOOKUP(CO701,'Données Générales'!$B$6:$H$23,7)+(CO701-VLOOKUP(CO701,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO701,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA701=\"\",\"\",IF($AA701=1,DC701*'Données Générales'!$E$54,IF($AA702=\"\",DE700+DC701,(DE700+DC701)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA701=\"\",\"\",CY701+CZ701*(1+'Données Générales'!$E$29)+DA701*(1+'Données Générales'!$E$30)+DB701+MIN(DD701,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD701-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA701=\"\",\"\",IF(DH701>0,VLOOKUP(DH701,'Données Générales'!$B$6:$H$23,7)+(DH701-VLOOKUP(DH701,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH701,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",CZ701*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA701*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA701=\"\",\"\",IF(HO$644<=$Z701,VLOOKUP(HO$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HO$644-1=$Z701,-$CB701,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",57,"","","",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)\n+IF($X706=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},"",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z701+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0))","v":""},{"$f":"IF($AA701=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)\n+IF($X706=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z477+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"",{"$f":"IF($AA701=\"\",\"\",IF(MY$644<=$LM701,VLOOKUP(MY$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(MY$644,$LM$645:$MU$745,$LX$641,FALSE),IF(MY$644-1=$LM701,-$MC701,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA701=\"\",\"\",IF(QX$644<=$LM701,VLOOKUP(QX$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QX$644,$LM$645:$MU$745,$MN$641,FALSE),IF(QX$644-1=$LM701,-$MS701,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A702=\"\",\"\",IF(OR(B702<'Input Classe Actif & SAR'!$M$55,B702>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A702=\"\",\"\",IF(OR(B702<'Input Classe Actif & SAR'!$M$55,B702>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"Investissement total\",\"Total investment\")","v":"Total investment"},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AE$641,FALSE)","v":0},{"$f":"VLOOKUP($S$653,$AC$645:$CF$745,$AE$641,FALSE)","v":0},null,null,"Non enregistré",{"$f":"IF($Y$652=1,FIXED(W650,0,FALSE)&\" $\",\"$\"&FIXED(W650,0,FALSE))","v":"$0"},null,null,null,58,"","","",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA702=\"\",\"\",BG702+BH702*(1+'Données Générales'!$E$29)+BI702*(1+'Données Générales'!$E$30)+BJ702+MIN(IF($AA702=1,BK702,BM701+BK702),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA702=1,BK702,BM701+BK702)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA702=\"\",\"\",IF(AW702>0,VLOOKUP(AW702,'Données Générales'!$B$6:$H$23,7)+(AW702-VLOOKUP(AW702,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW702,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA702=\"\",\"\",IF($AA702=1,BK702*'Données Générales'!$E$54,IF($AA703=\"\",BM701+BK702,(BM701+BK702)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA702=\"\",\"\",BG702+BH702*(1+'Données Générales'!$E$29)+BI702*(1+'Données Générales'!$E$30)+BJ702+MIN(BL702,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL702-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA702=\"\",\"\",IF(BP702>0,VLOOKUP(BP702,'Données Générales'!$B$6:$H$23,7)+(BP702-VLOOKUP(BP702,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP702,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",BH702*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI702*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA702=\"\",\"\",CY702+CZ702*(1+'Données Générales'!$E$29)+DA702*(1+'Données Générales'!$E$30)+DB702+MIN(IF($AA702=1,DC702,DE701+DC702),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA702=1,DC702,DE701+DC702)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA702=\"\",\"\",IF(CO702>0,VLOOKUP(CO702,'Données Générales'!$B$6:$H$23,7)+(CO702-VLOOKUP(CO702,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO702,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA702=\"\",\"\",IF($AA702=1,DC702*'Données Générales'!$E$54,IF($AA703=\"\",DE701+DC702,(DE701+DC702)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA702=\"\",\"\",CY702+CZ702*(1+'Données Générales'!$E$29)+DA702*(1+'Données Générales'!$E$30)+DB702+MIN(DD702,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD702-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA702=\"\",\"\",IF(DH702>0,VLOOKUP(DH702,'Données Générales'!$B$6:$H$23,7)+(DH702-VLOOKUP(DH702,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH702,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",CZ702*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA702*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA702=\"\",\"\",IF(GB$644<=$Z702,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z702,-$AJ702,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",58,"","","",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)\n+IF($X707=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},"",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z702+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0))","v":""},{"$f":"IF($AA702=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)\n+IF($X707=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z478+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A703=\"\",\"\",IF(OR(B703<'Input Classe Actif & SAR'!$M$55,B703>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A703=\"\",\"\",IF(OR(B703<'Input Classe Actif & SAR'!$M$55,B703>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"Total",{"$f":"IF($Y$652=1,FIXED(W648+W649+W650,0,FALSE)&\" $\",\"$\"&FIXED(W648+W649+W650,0,FALSE))","v":"$0"},null,null,null,59,"","","",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA703=\"\",\"\",BG703+BH703*(1+'Données Générales'!$E$29)+BI703*(1+'Données Générales'!$E$30)+BJ703+MIN(IF($AA703=1,BK703,BM702+BK703),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA703=1,BK703,BM702+BK703)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF(AW703>0,VLOOKUP(AW703,'Données Générales'!$B$6:$H$23,7)+(AW703-VLOOKUP(AW703,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW703,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF($AA703=1,BK703*'Données Générales'!$E$54,IF($AA704=\"\",BM702+BK703,(BM702+BK703)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA703=\"\",\"\",BG703+BH703*(1+'Données Générales'!$E$29)+BI703*(1+'Données Générales'!$E$30)+BJ703+MIN(BL703,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL703-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA703=\"\",\"\",IF(BP703>0,VLOOKUP(BP703,'Données Générales'!$B$6:$H$23,7)+(BP703-VLOOKUP(BP703,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP703,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",BH703*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI703*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA703=\"\",\"\",CY703+CZ703*(1+'Données Générales'!$E$29)+DA703*(1+'Données Générales'!$E$30)+DB703+MIN(IF($AA703=1,DC703,DE702+DC703),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA703=1,DC703,DE702+DC703)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF(CO703>0,VLOOKUP(CO703,'Données Générales'!$B$6:$H$23,7)+(CO703-VLOOKUP(CO703,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO703,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF($AA703=1,DC703*'Données Générales'!$E$54,IF($AA704=\"\",DE702+DC703,(DE702+DC703)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA703=\"\",\"\",CY703+CZ703*(1+'Données Générales'!$E$29)+DA703*(1+'Données Générales'!$E$30)+DB703+MIN(DD703,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD703-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA703=\"\",\"\",IF(DH703>0,VLOOKUP(DH703,'Données Générales'!$B$6:$H$23,7)+(DH703-VLOOKUP(DH703,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH703,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",CZ703*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA703*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA703=\"\",\"\",IF(DQ$644<=$Z703,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z703,-$AJ703,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF(JI$644<=$Z703,VLOOKUP(JI$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JI$644-1=$Z703,-$CB703,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",59,"","","",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)\n+IF($X708=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},"",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z703+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0))","v":""},{"$f":"IF($AA703=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)\n+IF($X708=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z479+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF(OS$644<=$LM703,VLOOKUP(OS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OS$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OS$644-1=$LM703,-$MC703,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA703=\"\",\"\",IF(SR$644<=$LM703,VLOOKUP(SR$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SR$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SR$644-1=$LM703,-$MS703,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A704=\"\",\"\",IF(OR(B704<'Input Classe Actif & SAR'!$M$55,B704>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A704=\"\",\"\",IF(OR(B704<'Input Classe Actif & SAR'!$M$55,B704>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,"Format 2:",{"$f":"P696","v":"Insurance - Death benefit"},{"$f":"Q696","v":0},{"$f":"R696","v":0},{"$f":"S696","v":0},null,null,null,null,null,null,60,"","","",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA704=\"\",\"\",BG704+BH704*(1+'Données Générales'!$E$29)+BI704*(1+'Données Générales'!$E$30)+BJ704+MIN(IF($AA704=1,BK704,BM703+BK704),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA704=1,BK704,BM703+BK704)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF(AW704>0,VLOOKUP(AW704,'Données Générales'!$B$6:$H$23,7)+(AW704-VLOOKUP(AW704,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW704,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF($AA704=1,BK704*'Données Générales'!$E$54,IF($AA705=\"\",BM703+BK704,(BM703+BK704)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA704=\"\",\"\",BG704+BH704*(1+'Données Générales'!$E$29)+BI704*(1+'Données Générales'!$E$30)+BJ704+MIN(BL704,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL704-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA704=\"\",\"\",IF(BP704>0,VLOOKUP(BP704,'Données Générales'!$B$6:$H$23,7)+(BP704-VLOOKUP(BP704,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP704,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",BH704*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI704*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA704=\"\",\"\",CY704+CZ704*(1+'Données Générales'!$E$29)+DA704*(1+'Données Générales'!$E$30)+DB704+MIN(IF($AA704=1,DC704,DE703+DC704),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA704=1,DC704,DE703+DC704)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF(CO704>0,VLOOKUP(CO704,'Données Générales'!$B$6:$H$23,7)+(CO704-VLOOKUP(CO704,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO704,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF($AA704=1,DC704*'Données Générales'!$E$54,IF($AA705=\"\",DE703+DC704,(DE703+DC704)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA704=\"\",\"\",CY704+CZ704*(1+'Données Générales'!$E$29)+DA704*(1+'Données Générales'!$E$30)+DB704+MIN(DD704,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD704-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA704=\"\",\"\",IF(DH704>0,VLOOKUP(DH704,'Données Générales'!$B$6:$H$23,7)+(DH704-VLOOKUP(DH704,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH704,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",CZ704*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA704*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF(IT$644<=$Z704,VLOOKUP(IT$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IT$644-1=$Z704,-$CB704,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",60,"","","",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)\n+IF($X709=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},"",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z704+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0))","v":""},{"$f":"IF($AA704=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)\n+IF($X709=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z480+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF(OD$644<=$LM704,VLOOKUP(OD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OD$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OD$644-1=$LM704,-$MC704,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA704=\"\",\"\",IF(SC$644<=$LM704,VLOOKUP(SC$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SC$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SC$644-1=$LM704,-$MS704,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A705=\"\",\"\",IF(OR(B705<'Input Classe Actif & SAR'!$M$55,B705>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A705=\"\",\"\",IF(OR(B705<'Input Classe Actif & SAR'!$M$55,B705>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"P698","v":"100% Equity"},{"$f":"Q698","v":0},{"$f":"R698","v":10276309.1348},{"$f":"S698","v":-10276309.1348},null,null,null,null,null,null,61,"","","",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA705=\"\",\"\",BG705+BH705*(1+'Données Générales'!$E$29)+BI705*(1+'Données Générales'!$E$30)+BJ705+MIN(IF($AA705=1,BK705,BM704+BK705),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA705=1,BK705,BM704+BK705)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA705=\"\",\"\",IF(AW705>0,VLOOKUP(AW705,'Données Générales'!$B$6:$H$23,7)+(AW705-VLOOKUP(AW705,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW705,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA705=\"\",\"\",IF($AA705=1,BK705*'Données Générales'!$E$54,IF($AA706=\"\",BM704+BK705,(BM704+BK705)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA705=\"\",\"\",BG705+BH705*(1+'Données Générales'!$E$29)+BI705*(1+'Données Générales'!$E$30)+BJ705+MIN(BL705,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL705-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA705=\"\",\"\",IF(BP705>0,VLOOKUP(BP705,'Données Générales'!$B$6:$H$23,7)+(BP705-VLOOKUP(BP705,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP705,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",BH705*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI705*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA705=\"\",\"\",CY705+CZ705*(1+'Données Générales'!$E$29)+DA705*(1+'Données Générales'!$E$30)+DB705+MIN(IF($AA705=1,DC705,DE704+DC705),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA705=1,DC705,DE704+DC705)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA705=\"\",\"\",IF(CO705>0,VLOOKUP(CO705,'Données Générales'!$B$6:$H$23,7)+(CO705-VLOOKUP(CO705,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO705,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA705=\"\",\"\",IF($AA705=1,DC705*'Données Générales'!$E$54,IF($AA706=\"\",DE704+DC705,(DE704+DC705)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA705=\"\",\"\",CY705+CZ705*(1+'Données Générales'!$E$29)+DA705*(1+'Données Générales'!$E$30)+DB705+MIN(DD705,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD705-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA705=\"\",\"\",IF(DH705>0,VLOOKUP(DH705,'Données Générales'!$B$6:$H$23,7)+(DH705-VLOOKUP(DH705,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH705,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",CZ705*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA705*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",61,"","","",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)\n+IF($X710=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},"",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z705+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0))","v":""},{"$f":"IF($AA705=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)\n+IF($X710=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z481+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A706=\"\",\"\",IF(OR(B706<'Input Classe Actif & SAR'!$M$55,B706>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A706=\"\",\"\",IF(OR(B706<'Input Classe Actif & SAR'!$M$55,B706>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"P702","v":"Total investment"},{"$f":"Q702","v":0},{"$f":"R702","v":0},null,null,null,"Rendement","Répartition globale","Pour Graphique",null,62,"","","",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA706=\"\",\"\",BG706+BH706*(1+'Données Générales'!$E$29)+BI706*(1+'Données Générales'!$E$30)+BJ706+MIN(IF($AA706=1,BK706,BM705+BK706),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA706=1,BK706,BM705+BK706)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA706=\"\",\"\",IF(AW706>0,VLOOKUP(AW706,'Données Générales'!$B$6:$H$23,7)+(AW706-VLOOKUP(AW706,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW706,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA706=\"\",\"\",IF($AA706=1,BK706*'Données Générales'!$E$54,IF($AA707=\"\",BM705+BK706,(BM705+BK706)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA706=\"\",\"\",BG706+BH706*(1+'Données Générales'!$E$29)+BI706*(1+'Données Générales'!$E$30)+BJ706+MIN(BL706,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL706-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA706=\"\",\"\",IF(BP706>0,VLOOKUP(BP706,'Données Générales'!$B$6:$H$23,7)+(BP706-VLOOKUP(BP706,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP706,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",BH706*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI706*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA706=\"\",\"\",CY706+CZ706*(1+'Données Générales'!$E$29)+DA706*(1+'Données Générales'!$E$30)+DB706+MIN(IF($AA706=1,DC706,DE705+DC706),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA706=1,DC706,DE705+DC706)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA706=\"\",\"\",IF(CO706>0,VLOOKUP(CO706,'Données Générales'!$B$6:$H$23,7)+(CO706-VLOOKUP(CO706,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO706,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA706=\"\",\"\",IF($AA706=1,DC706*'Données Générales'!$E$54,IF($AA707=\"\",DE705+DC706,(DE705+DC706)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA706=\"\",\"\",CY706+CZ706*(1+'Données Générales'!$E$29)+DA706*(1+'Données Générales'!$E$30)+DB706+MIN(DD706,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD706-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA706=\"\",\"\",IF(DH706>0,VLOOKUP(DH706,'Données Générales'!$B$6:$H$23,7)+(DH706-VLOOKUP(DH706,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH706,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",CZ706*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA706*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA706=\"\",\"\",IF(GB$644<=$Z706,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z706,-$AJ706,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",62,"","","",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)\n+IF($X711=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},"",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z706+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0))","v":""},{"$f":"IF($AA706=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)\n+IF($X711=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z482+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A707=\"\",\"\",IF(OR(B707<'Input Classe Actif & SAR'!$M$55,B707>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A707=\"\",\"\",IF(OR(B707<'Input Classe Actif & SAR'!$M$55,B707>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"Revenu fixe",{"$f":"ROUND(IF(S647=1,IF(T646='Données Générales'!$C$135,'Données Générales'!$C$131,'Données Générales'!$D$131),MIN(R652,AA639,AB639)) * 100, 2) & \"%\"","v":"3.5%"},null,"Intérêt","Gain capital",63,"","","",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA707=\"\",\"\",BG707+BH707*(1+'Données Générales'!$E$29)+BI707*(1+'Données Générales'!$E$30)+BJ707+MIN(IF($AA707=1,BK707,BM706+BK707),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA707=1,BK707,BM706+BK707)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA707=\"\",\"\",IF(AW707>0,VLOOKUP(AW707,'Données Générales'!$B$6:$H$23,7)+(AW707-VLOOKUP(AW707,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW707,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA707=\"\",\"\",IF($AA707=1,BK707*'Données Générales'!$E$54,IF($AA708=\"\",BM706+BK707,(BM706+BK707)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA707=\"\",\"\",BG707+BH707*(1+'Données Générales'!$E$29)+BI707*(1+'Données Générales'!$E$30)+BJ707+MIN(BL707,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL707-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA707=\"\",\"\",IF(BP707>0,VLOOKUP(BP707,'Données Générales'!$B$6:$H$23,7)+(BP707-VLOOKUP(BP707,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP707,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",BH707*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI707*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA707=\"\",\"\",CY707+CZ707*(1+'Données Générales'!$E$29)+DA707*(1+'Données Générales'!$E$30)+DB707+MIN(IF($AA707=1,DC707,DE706+DC707),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA707=1,DC707,DE706+DC707)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA707=\"\",\"\",IF(CO707>0,VLOOKUP(CO707,'Données Générales'!$B$6:$H$23,7)+(CO707-VLOOKUP(CO707,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO707,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA707=\"\",\"\",IF($AA707=1,DC707*'Données Générales'!$E$54,IF($AA708=\"\",DE706+DC707,(DE706+DC707)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA707=\"\",\"\",CY707+CZ707*(1+'Données Générales'!$E$29)+DA707*(1+'Données Générales'!$E$30)+DB707+MIN(DD707,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD707-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA707=\"\",\"\",IF(DH707>0,VLOOKUP(DH707,'Données Générales'!$B$6:$H$23,7)+(DH707-VLOOKUP(DH707,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH707,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",CZ707*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA707*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA707=\"\",\"\",IF(DQ$644<=$Z707,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z707,-$AJ707,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",63,"","","",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)\n+IF($X712=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},"",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z707+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0))","v":""},{"$f":"IF($AA707=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)\n+IF($X712=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z483+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A708=\"\",\"\",IF(OR(B708<'Input Classe Actif & SAR'!$M$55,B708>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A708=\"\",\"\",IF(OR(B708<'Input Classe Actif & SAR'!$M$55,B708>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,"Format 3 :",{"$f":"P696","v":"Insurance - Death benefit"},{"$f":"Q696","v":0},{"$f":"R696","v":0},{"$f":"S696","v":0},null,"Intérêt",null,{"$f":"ROUND(T662*AA636 * 100,2) & \"%\"","v":"25.5%"},{"$f":"1-X709","v":0.745},{"$f":"1-Y709","v":0.91500000000000004},64,"","","",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA708=\"\",\"\",BG708+BH708*(1+'Données Générales'!$E$29)+BI708*(1+'Données Générales'!$E$30)+BJ708+MIN(IF($AA708=1,BK708,BM707+BK708),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA708=1,BK708,BM707+BK708)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA708=\"\",\"\",IF(AW708>0,VLOOKUP(AW708,'Données Générales'!$B$6:$H$23,7)+(AW708-VLOOKUP(AW708,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW708,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA708=\"\",\"\",IF($AA708=1,BK708*'Données Générales'!$E$54,IF($AA709=\"\",BM707+BK708,(BM707+BK708)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA708=\"\",\"\",BG708+BH708*(1+'Données Générales'!$E$29)+BI708*(1+'Données Générales'!$E$30)+BJ708+MIN(BL708,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL708-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA708=\"\",\"\",IF(BP708>0,VLOOKUP(BP708,'Données Générales'!$B$6:$H$23,7)+(BP708-VLOOKUP(BP708,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP708,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",BH708*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI708*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA708=\"\",\"\",CY708+CZ708*(1+'Données Générales'!$E$29)+DA708*(1+'Données Générales'!$E$30)+DB708+MIN(IF($AA708=1,DC708,DE707+DC708),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA708=1,DC708,DE707+DC708)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA708=\"\",\"\",IF(CO708>0,VLOOKUP(CO708,'Données Générales'!$B$6:$H$23,7)+(CO708-VLOOKUP(CO708,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO708,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA708=\"\",\"\",IF($AA708=1,DC708*'Données Générales'!$E$54,IF($AA709=\"\",DE707+DC708,(DE707+DC708)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA708=\"\",\"\",CY708+CZ708*(1+'Données Générales'!$E$29)+DA708*(1+'Données Générales'!$E$30)+DB708+MIN(DD708,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD708-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA708=\"\",\"\",IF(DH708>0,VLOOKUP(DH708,'Données Générales'!$B$6:$H$23,7)+(DH708-VLOOKUP(DH708,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH708,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",CZ708*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA708*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",64,"","","",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)\n+IF($X713=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},"",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z708+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0))","v":""},{"$f":"IF($AA708=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)\n+IF($X713=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z484+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A709=\"\",\"\",IF(OR(B709<'Input Classe Actif & SAR'!$M$55,B709>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A709=\"\",\"\",IF(OR(B709<'Input Classe Actif & SAR'!$M$55,B709>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"P700","v":"100% Fixed income"},{"$f":"Q700","v":0},{"$f":"R700","v":5020715.8459999999},{"$f":"S700","v":-5020715.8459999999},null,"Gain en capital",null,{"$f":"ROUND(T662*AA637*100,2) & \"%\"","v":"8.5%"},{"$f":"$T$662*$AA$636","v":0.255},{"$f":"$T$662*$AA$637","v":8.5000000000000006E-2},65,"","","",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0),0),\n0))","v":""},{"$f":"IF($AA709=\"\",\"\",AF709)","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",DO709)","v":""},null,{"$f":"IF($AA709=\"\",\"\",BG709+BH709*(1+'Données Générales'!$E$29)+BI709*(1+'Données Générales'!$E$30)+BJ709+MIN(IF($AA709=1,BK709,BM708+BK709),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA709=1,BK709,BM708+BK709)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"AJ709","v":""},"","","","","","",{"$f":"IF($AA709=\"\",\"\",IF(AW709>0,VLOOKUP(AW709,'Données Générales'!$B$6:$H$23,7)+(AW709-VLOOKUP(AW709,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW709,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA709=\"\",\"\",IF($AA709=1,BK709*'Données Générales'!$E$54,IF($AA710=\"\",BM708+BK709,(BM708+BK709)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA709=\"\",\"\",BG709+BH709*(1+'Données Générales'!$E$29)+BI709*(1+'Données Générales'!$E$30)+BJ709+MIN(BL709,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL709-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA709=\"\",\"\",IF(BP709>0,VLOOKUP(BP709,'Données Générales'!$B$6:$H$23,7)+(BP709-VLOOKUP(BP709,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP709,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",BH709*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI709*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",BX709)","v":""},{"$f":"IF($AA709=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA709=\"\",\"\",CY709+CZ709*(1+'Données Générales'!$E$29)+DA709*(1+'Données Générales'!$E$30)+DB709+MIN(IF($AA709=1,DC709,DE708+DC709),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA709=1,DC709,DE708+DC709)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"CB709","v":""},"","","","","","",{"$f":"IF($AA709=\"\",\"\",IF(CO709>0,VLOOKUP(CO709,'Données Générales'!$B$6:$H$23,7)+(CO709-VLOOKUP(CO709,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO709,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA709=\"\",\"\",IF($AA709=1,DC709*'Données Générales'!$E$54,IF($AA710=\"\",DE708+DC709,(DE708+DC709)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA709=\"\",\"\",CY709+CZ709*(1+'Données Générales'!$E$29)+DA709*(1+'Données Générales'!$E$30)+DB709+MIN(DD709,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD709-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA709=\"\",\"\",IF(DH709>0,VLOOKUP(DH709,'Données Générales'!$B$6:$H$23,7)+(DH709-VLOOKUP(DH709,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH709,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",CZ709*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA709*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",65,"","","",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)\n+IF($X714=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},"",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z709+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0))","v":""},{"$f":"IF($AA709=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)\n+IF($X714=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z485+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[{"$f":"LN710","v":""},{"$f":"LP710","v":""},{"$f":"LQ710","v":""},{"$f":"LS710","v":""},{"$f":"IF($A710=\"\",\"\",IF(OR(B710<'Input Classe Actif & SAR'!$M$55,B710>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},{"$f":"IF($A710=\"\",\"\",IF($A710=1,E710,F709+G710+E710))","v":""},{"$f":"IF($A710=\"\",\"\",IF($A710=1,0,F709*$R$656))","v":""},{"$f":"IF($A710=\"\",\"\",IF(AND($D710=0,F710=0),0,F710/$D710))","v":""},{"$f":"IF($A710=\"\",\"\",IF(OR(B710<'Input Classe Actif & SAR'!$M$55,B710>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},{"$f":"IF($A710=\"\",\"\",IF($A710=1,I710,J709+K710+I710))","v":""},{"$f":"IF($A710=\"\",\"\",IF($A710=1,0,J709*($R$656+1%)))","v":""},{"$f":"IF($A710=\"\",\"\",IF(AND($D710=0,J710=0),0,J710/$D710))","v":""},null,null,null,{"$f":"P702","v":"Total investment"},{"$f":"Q702","v":0},{"$f":"R702","v":0},null,null,"Action",{"$f":"ROUND(IF(S647=1,IF(T663+T664+T665=0,0,ROUND((T663/(T663+T664+T665)*'Données Générales'!$E$131+T664/(T663+T664+T665)*'Données Générales'!$F$131+T665/(T663+T664+T665)*'Données Générales'!$G$131),3)),R653) * 100,2) & \"%\"","v":"5.5%"},null,"Dividende","Gain capital",66,{"$f":"IFERROR(IF(AC710=\"\",\"\",IF(Z710=1,1,AA709+1)),\"\")","v":""},{"$f":"IFERROR(IF(AC710=\"\",\"\",IF(AA710=1,YEAR($V$653)+1,AB709+1)),\"\")","v":""},{"$f":"IFERROR(IF(Z710=1,IF(AND($P$649=2,$P$647=0),MIN($P$643+1,$S$645+1),$S$645+1),IF(AC709+1<=$U$653,AC709+1,\"\")),\"\")","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,AD710,AE709+AD710))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA710=\"\",\"\",BG710+BH710*(1+'Données Générales'!$E$29)+BI710*(1+'Données Générales'!$E$30)+BJ710+MIN(IF($AA710=1,BK710,BM709+BK710),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA710=1,BK710,BM709+BK710)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AC710=\"\",\"\",$AB$639)","v":""},{"$f":"AZ710","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,AD710,AU709+AD710))","v":""},{"$f":"IF($AA710=\"\",\"\",BG710+BH710+BI710+BJ710+BK710)","v":""},{"$f":"IF($AA710=\"\",\"\",BT710)","v":""},{"$f":"IF($AA710=\"\",\"\",AR710+AS710-AT710)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AC710<$S$650,$V$644*(1+$T$650)^($AA710-$AA$645),0)+IF($AC710>=$S$650,$W$644*(1+$T$650)^($AA710-$AA$645),0))","v":""},{"$f":"IF($AA710=\"\",\"\",PV($T$650,$AA710-$AA$645,0,-AV710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(AW710>0,VLOOKUP(AW710,'Données Générales'!$B$6:$H$23,7)+(AW710-VLOOKUP(AW710,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW710,'Données Générales'!$B$6:$H$23,5),0))","v":""},{"$f":"IF($AA710=\"\",\"\",FV($T$650,$AA710-$AA$645,0,-AX710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",AR710+AS710-AN710*$X$645+BS710)","v":""},null,{"$f":"IF($AA710=\"\",\"\",AR710)","v":""},{"$f":"IF($AA710=\"\",\"\",$BB710*$T$662)","v":""},{"$f":"IF($AA710=\"\",\"\",$BB710*$T$663)","v":""},{"$f":"IF($AA710=\"\",\"\",$BB710*$T$664)","v":""},{"$f":"IF($AA710=\"\",\"\",$BB710*$T$665)","v":""},{"$f":"IF($AA710=\"\",\"\",BC710*$AA$636*(MIN($AB$639,$AA$639)))","v":""},{"$f":"IF($AA710=\"\",\"\",BD710*$AB$636*$AB$639)","v":""},{"$f":"IF($AA710=\"\",\"\",0)","v":""},{"$f":"IF($AA710=\"\",\"\",(BE710+BF710)*AB$636*$AB$639)","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,BK710*'Données Générales'!$E$54,IF($AA711=\"\",BM709+BK710,(BM709+BK710)*'Données Générales'!$E$54)))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,BK710-BL710,BM709+BK710-BL710))","v":""},{"$f":"IF($AA710=\"\",\"\",BG710+BH710*(1+'Données Générales'!$E$29)+BI710*(1+'Données Générales'!$E$30)+BJ710+MIN(BL710,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL710-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA710=\"\",\"\",AV710+BN710)","v":""},{"$f":"IF($AA710=\"\",\"\",PV($T$650,$AA710-$AA$645,0,-BO710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(BP710>0,VLOOKUP(BP710,'Données Générales'!$B$6:$H$23,7)+(BP710-VLOOKUP(BP710,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP710,'Données Générales'!$B$6:$H$23,5),0))","v":""},{"$f":"IF($AA710=\"\",\"\",FV($T$650,$AA710-$AA$645,0,-BQ710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",BH710*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI710*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AC710=$U$653,BN710*$X$645-BS710,BR710-AY710-MIN(BR710,BS710)))","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,BV710,BW709+BV710))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",HN710)","v":""},null,{"$f":"IF($AA710=\"\",\"\",CY710+CZ710*(1+'Données Générales'!$E$29)+DA710*(1+'Données Générales'!$E$30)+DB710+MIN(IF($AA710=1,DC710,DE709+DC710),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA710=1,DC710,DE709+DC710)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AC710=\"\",\"\",$AB$639)","v":""},{"$f":"CR710","v":""},"",{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,BV710,CM709+BV710))","v":""},{"$f":"IF($AA710=\"\",\"\",CY710+CZ710+DA710+DB710+DC710)","v":""},{"$f":"IF($AA710=\"\",\"\",DL710)","v":""},{"$f":"IF($AA710=\"\",\"\",CJ710+CK710-CL710)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AC710<$S$650,$V$644*(1+$T$650)^($AA710-$AA$645),0)+IF($AC710>=$S$650,$W$644*(1+$T$650)^($AA710-$AA$645),0))","v":""},{"$f":"IF($AA710=\"\",\"\",PV($T$650,$AA710-$AA$645,0,-CN710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(CO710>0,VLOOKUP(CO710,'Données Générales'!$B$6:$H$23,7)+(CO710-VLOOKUP(CO710,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO710,'Données Générales'!$B$6:$H$23,5),0))","v":""},{"$f":"IF($AA710=\"\",\"\",FV($T$650,$AA710-$AA$645,0,-CP710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",CJ710+CK710-CF710*$X$645+DK710)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,AD710,CS709+AD710)*(1+IF($S$647=1,$V$662,$R$652)))","v":""},{"$f":"IF($AA710=\"\",\"\",CJ710)","v":""},{"$f":"IF($AA710=\"\",\"\",$CT710*$T$662)","v":""},{"$f":"IF($AA710=\"\",\"\",$CT710*$T$663)","v":""},{"$f":"IF($AA710=\"\",\"\",$CT710*$T$664)","v":""},{"$f":"IF($AA710=\"\",\"\",$CT710*$T$665)","v":""},{"$f":"IF($AA710=\"\",\"\",CU710*$AA$636*(MIN($AA$639,$AB$639)))","v":""},{"$f":"IF($AA710=\"\",\"\",CV710*$AB$636*$AB$639)","v":""},{"$f":"IF($AA710=\"\",\"\",0)","v":""},{"$f":"IF($AA710=\"\",\"\",(CW710+CX710)*BT$636*$AB$639)","v":""},{"$f":"IF($AA710=\"\",\"\",CU710*$AA$637*(MIN($AB$639,$AA$639))+(CV710+CW710+CX710)*$AB$637*$AB$639)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,DC710*'Données Générales'!$E$54,IF($AA711=\"\",DE709+DC710,(DE709+DC710)*'Données Générales'!$E$54)))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,DC710-DD710,DE709+DC710-DD710))","v":""},{"$f":"IF($AA710=\"\",\"\",CY710+CZ710*(1+'Données Générales'!$E$29)+DA710*(1+'Données Générales'!$E$30)+DB710+MIN(DD710,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD710-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},{"$f":"IF($AA710=\"\",\"\",CN710+DF710)","v":""},{"$f":"IF($AA710=\"\",\"\",PV($T$650,$AA710-$AA$645,0,-DG710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(DH710>0,VLOOKUP(DH710,'Données Générales'!$B$6:$H$23,7)+(DH710-VLOOKUP(DH710,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH710,'Données Générales'!$B$6:$H$23,5),0))","v":""},{"$f":"IF($AA710=\"\",\"\",FV($T$650,$AA710-$AA$645,0,-DI710,0))","v":""},{"$f":"IF($AA710=\"\",\"\",CZ710*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA710*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AC710=$U$653,DF710*$X$645-DK710,DJ710-CQ710-MIN(DJ710,DK710)))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,AD710,DM709+AD710)*(1+IF($S$647=1,($V$663*$U$663+$V$664*$U$664+$V$665*$U$665)/($U$663+$U$664+$U$665),$R$653)))","v":""},{"$f":"IF($AA710=\"\",\"\",IF($AA710=1,AD710,DN709+AD710)*(1+IF($S$647=1,$U$667,$T$667)))","v":""},{"$f":"IFERROR(IF($AA710=\"\",\"\",IRR(DP710:HL710)),\"N-A\")","v":""},{"$f":"IF($AA710=\"\",\"\",IF(DP$644<=$Z710,VLOOKUP(DP$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DP$644-1=$Z710,-$AJ710,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IFERROR(IF($AA710=\"\",\"\",IRR(HO710:LK710)),\"N-A\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA710=\"\",\"\",IF(KE$644<=$Z710,VLOOKUP(KE$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KE$644-1=$Z710,-$CB710,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AC710=\"\",\"\",IF($AA710=1,0,IF(AND(AD710=0,AD710<>AD709),1,0)))","v":""},66,{"$f":"IFERROR(IF(LP710=\"\",\"\",IF($LM710=1,1,LN709+1)),\"\")","v":""},{"$f":"IFERROR(IF(LP710=\"\",\"\",IF($LM710=1,YEAR($V$653)+1,LO709+1)),\"\")","v":""},{"$f":"IFERROR(IF($LM710=1,IF(AND($P$649=2,$P$647=0),MIN($P$643+1,$S$645+1),$S$645+1),IF(LP709+1<=$U$653,LP709+1,\"\")),\"\")","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LM710=1,LQ710,LR709+LQ710))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE),0)*(1-$O$646),0),0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF(AND($LP710>=$S$656,$LP710<=$T$656),$Q$656,0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LM710=1,LT710,LU709*(1+$R$656)+LT710))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LM710=1,0,LU709*$R$656))","v":""},{"$f":"IFERROR(IF($LN710=\"\",\"\",LU710/LS710),\"\")","v":""},{"$f":"IF($LN710=\"\",\"\",LT710)","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)\n+IF($X715=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0),0),\n0))","v":""},{"$f":"IF($LN710=\"\",\"\",0)","v":""},{"$f":"IF($LN710=\"\",\"\",LY710-LU710)","v":""},{"$f":"IF($LN710=\"\",\"\",MX710)","v":""},{"$f":"IF($LN710=\"\",\"\",0)","v":""},null,{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LN710=1,MG710,MH709+MG710))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z710+1,FALSE),0)*(1-$O$646),0),0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF(AND($LP710>=$S$656,$LP710<=$T$656),MIN($Q$656,$X$656),0))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LM710=1,MJ710,MK709*(1+$R$656+$P$655)+MJ710))","v":""},{"$f":"IF($LN710=\"\",\"\",IF($LM710=1,0,MK709*($R$656+$P$655)))","v":""},{"$f":"IFERROR(IF($LN710=\"\",\"\",MK710/MI710),\"\")","v":""},{"$f":"IF($LN710=\"\",\"\",MJ710)","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0))","v":""},{"$f":"IF($AA710=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)\n+IF($X715=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z486+1,FALSE),0),0),\n0))","v":""},{"$f":"IF($LN710=\"\",\"\",0)","v":""},{"$f":"IF($LN710=\"\",\"\",MO710-MK710)","v":""},{"$f":"IF($LN710=\"\",\"\",QW710)","v":""},{"$f":"IF($LN710=\"\",\"\",0)","v":""},null,null,{"$f":"IFERROR(IF($AA710=\"\",\"\",IRR(MY710:QU710)),\"N-A\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA710=\"\",\"\",IF(PO$644<=$LM710,VLOOKUP(PO$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PO$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PO$644-1=$LM710,-$MC710,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"IFERROR(IF($AA710=\"\",\"\",IRR(QX710:UT710)),\"N-A\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA710=\"\",\"\",IF(TN$644<=$LM710,VLOOKUP(TN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TN$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TN$644-1=$LM710,-$MS710,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A711=\"\",\"\",IF(OR(B711<'Input Classe Actif & SAR'!$M$55,B711>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A711=\"\",\"\",IF(OR(B711<'Input Classe Actif & SAR'!$M$55,B711>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"Dividende",null,{"$f":"ROUND((T663+T664+T665)*AB636*100,2) & \"%\"","v":"19.8%"},{"$f":"1-X712","v":0.80200000000000005},{"$f":"1-Y712","v":0.53800000000000003},{"$f":"Z710+1","v":67},"","","",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA711=\"\",\"\",BG711+BH711*(1+'Données Générales'!$E$29)+BI711*(1+'Données Générales'!$E$30)+BJ711+MIN(IF($AA711=1,BK711,BM710+BK711),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA711=1,BK711,BM710+BK711)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF(AW711>0,VLOOKUP(AW711,'Données Générales'!$B$6:$H$23,7)+(AW711-VLOOKUP(AW711,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW711,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",BC711*$AA$637*(MIN($AA$639,$AB$639))+(BD711+BE711+BF711)*$AB$637*$AB$639)","v":""},{"$f":"IF($AA711=\"\",\"\",IF($AA711=1,BK711*'Données Générales'!$E$54,IF($AA712=\"\",BM710+BK711,(BM710+BK711)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA711=\"\",\"\",BG711+BH711*(1+'Données Générales'!$E$29)+BI711*(1+'Données Générales'!$E$30)+BJ711+MIN(BL711,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL711-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA711=\"\",\"\",IF(BP711>0,VLOOKUP(BP711,'Données Générales'!$B$6:$H$23,7)+(BP711-VLOOKUP(BP711,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP711,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",BH711*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI711*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"",{"$f":"IF(AC711=\"\",\"\",IF($AA711=1,0,IF(AD711=0,0,IF(AD711=AD710,0,1))))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA711=\"\",\"\",CY711+CZ711*(1+'Données Générales'!$E$29)+DA711*(1+'Données Générales'!$E$30)+DB711+MIN(IF($AA711=1,DC711,DE710+DC711),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA711=1,DC711,DE710+DC711)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF(CO711>0,VLOOKUP(CO711,'Données Générales'!$B$6:$H$23,7)+(CO711-VLOOKUP(CO711,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO711,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF($AA711=1,DC711*'Données Générales'!$E$54,IF($AA712=\"\",DE710+DC711,(DE710+DC711)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA711=\"\",\"\",CY711+CZ711*(1+'Données Générales'!$E$29)+DA711*(1+'Données Générales'!$E$30)+DB711+MIN(DD711,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD711-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA711=\"\",\"\",IF(DH711>0,VLOOKUP(DH711,'Données Générales'!$B$6:$H$23,7)+(DH711-VLOOKUP(DH711,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH711,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",CZ711*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA711*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA711=\"\",\"\",IF(DQ$644<=$Z711,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z711,-$AJ711,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF($AA711=1,AD711,HM710+AD711)*(1+$Y$647*(1-IF($AC711<=$S$650,$V$645,$W$645))))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF(JZ$644<=$Z711,VLOOKUP(JZ$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JZ$644-1=$Z711,-$CB711,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"LM710+1","v":67},"","","",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)\n+IF($X716=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},"",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z711+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0))","v":""},{"$f":"IF($AA711=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)\n+IF($X716=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z487+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,{"$f":"IFERROR(IF($AA711=\"\",\"\",IRR(MY711:PN711)),\"N-A\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF(PJ$644<=$LM711,VLOOKUP(PJ$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PJ$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PJ$644-1=$LM711,-$MC711,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA711=\"\",\"\",IF(TI$644<=$LM711,VLOOKUP(TI$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TI$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TI$644-1=$LM711,-$MS711,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A712=\"\",\"\",IF(OR(B712<'Input Classe Actif & SAR'!$M$55,B712>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A712=\"\",\"\",IF(OR(B712<'Input Classe Actif & SAR'!$M$55,B712>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"Comparaison des valeurs successorales nettes\",\"Comparison of net estate values\")","v":"Comparison of net estate values"},null,null,null,null,"Gain en capital",null,{"$f":"ROUND((T663+T664+T665)*AB637*100,2) &\"%\"","v":"46.2%"},{"$f":"($T$663+$T$664+$T$665)*$AB$636","v":0.19800000000000001},{"$f":"($T$663+$T$664+$T$665)*$AB$637","v":0.46199999999999997},68,"","","",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA712=\"\",\"\",BG712+BH712*(1+'Données Générales'!$E$29)+BI712*(1+'Données Générales'!$E$30)+BJ712+MIN(IF($AA712=1,BK712,BM711+BK712),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA712=1,BK712,BM711+BK712)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA712=\"\",\"\",IF(AW712>0,VLOOKUP(AW712,'Données Générales'!$B$6:$H$23,7)+(AW712-VLOOKUP(AW712,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW712,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA712=\"\",\"\",IF($AA712=1,BK712*'Données Générales'!$E$54,IF($AA713=\"\",BM711+BK712,(BM711+BK712)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA712=\"\",\"\",BG712+BH712*(1+'Données Générales'!$E$29)+BI712*(1+'Données Générales'!$E$30)+BJ712+MIN(BL712,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL712-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA712=\"\",\"\",IF(BP712>0,VLOOKUP(BP712,'Données Générales'!$B$6:$H$23,7)+(BP712-VLOOKUP(BP712,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP712,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",BH712*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI712*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA712=\"\",\"\",CY712+CZ712*(1+'Données Générales'!$E$29)+DA712*(1+'Données Générales'!$E$30)+DB712+MIN(IF($AA712=1,DC712,DE711+DC712),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA712=1,DC712,DE711+DC712)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA712=\"\",\"\",IF(CO712>0,VLOOKUP(CO712,'Données Générales'!$B$6:$H$23,7)+(CO712-VLOOKUP(CO712,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO712,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA712=\"\",\"\",IF($AA712=1,DC712*'Données Générales'!$E$54,IF($AA713=\"\",DE711+DC712,(DE711+DC712)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA712=\"\",\"\",CY712+CZ712*(1+'Données Générales'!$E$29)+DA712*(1+'Données Générales'!$E$30)+DB712+MIN(DD712,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD712-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA712=\"\",\"\",IF(DH712>0,VLOOKUP(DH712,'Données Générales'!$B$6:$H$23,7)+(DH712-VLOOKUP(DH712,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH712,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",CZ712*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA712*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",68,"","","",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)\n+IF($X717=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},"",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z712+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0))","v":""},{"$f":"IF($AA712=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)\n+IF($X717=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z488+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A713=\"\",\"\",IF(OR(B713<'Input Classe Actif & SAR'!$M$55,B713>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A713=\"\",\"\",IF(OR(B713<'Input Classe Actif & SAR'!$M$55,B713>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1, \"Stratégie d'assurance\", \"Insurance strategy\")","v":"Insurance strategy"},null,null,null,null,null,null,{"$f":"W708+W709+W711+W712","v":1},null,null,69,"","","",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA713=\"\",\"\",BG713+BH713*(1+'Données Générales'!$E$29)+BI713*(1+'Données Générales'!$E$30)+BJ713+MIN(IF($AA713=1,BK713,BM712+BK713),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA713=1,BK713,BM712+BK713)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA713=\"\",\"\",IF(AW713>0,VLOOKUP(AW713,'Données Générales'!$B$6:$H$23,7)+(AW713-VLOOKUP(AW713,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW713,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA713=\"\",\"\",IF($AA713=1,BK713*'Données Générales'!$E$54,IF($AA714=\"\",BM712+BK713,(BM712+BK713)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA713=\"\",\"\",BG713+BH713*(1+'Données Générales'!$E$29)+BI713*(1+'Données Générales'!$E$30)+BJ713+MIN(BL713,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL713-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA713=\"\",\"\",IF(BP713>0,VLOOKUP(BP713,'Données Générales'!$B$6:$H$23,7)+(BP713-VLOOKUP(BP713,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP713,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",BH713*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI713*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA713=\"\",\"\",CY713+CZ713*(1+'Données Générales'!$E$29)+DA713*(1+'Données Générales'!$E$30)+DB713+MIN(IF($AA713=1,DC713,DE712+DC713),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA713=1,DC713,DE712+DC713)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA713=\"\",\"\",IF(CO713>0,VLOOKUP(CO713,'Données Générales'!$B$6:$H$23,7)+(CO713-VLOOKUP(CO713,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO713,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA713=\"\",\"\",IF($AA713=1,DC713*'Données Générales'!$E$54,IF($AA714=\"\",DE712+DC713,(DE712+DC713)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA713=\"\",\"\",CY713+CZ713*(1+'Données Générales'!$E$29)+DA713*(1+'Données Générales'!$E$30)+DB713+MIN(DD713,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD713-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA713=\"\",\"\",IF(DH713>0,VLOOKUP(DH713,'Données Générales'!$B$6:$H$23,7)+(DH713-VLOOKUP(DH713,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH713,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",CZ713*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA713*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA713=\"\",\"\",IF(GE$644<=$Z713,VLOOKUP(GE$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GE$644-1=$Z713,-$AJ713,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",69,"","","",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)\n+IF($X718=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},"",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z713+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0))","v":""},{"$f":"IF($AA713=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)\n+IF($X718=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z489+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A714=\"\",\"\",IF(OR(B714<'Input Classe Actif & SAR'!$M$55,B714>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","",{"$f":"IF($A714=\"\",\"\",IF(AND($D714=0,F714=0),0,F714/$D714))","v":""},{"$f":"IF($A714=\"\",\"\",IF(OR(B714<'Input Classe Actif & SAR'!$M$55,B714>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,{"$f":"IF($Y$652=1,\"Placement comparatif\",\"Comparative investment\")","v":"Comparative investment"},null,null,null,null,null,null,null,null,null,70,"","","",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA714=\"\",\"\",BG714+BH714*(1+'Données Générales'!$E$29)+BI714*(1+'Données Générales'!$E$30)+BJ714+MIN(IF($AA714=1,BK714,BM713+BK714),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA714=1,BK714,BM713+BK714)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA714=\"\",\"\",IF(AW714>0,VLOOKUP(AW714,'Données Générales'!$B$6:$H$23,7)+(AW714-VLOOKUP(AW714,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW714,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA714=\"\",\"\",IF($AA714=1,BK714*'Données Générales'!$E$54,IF($AA715=\"\",BM713+BK714,(BM713+BK714)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA714=\"\",\"\",BG714+BH714*(1+'Données Générales'!$E$29)+BI714*(1+'Données Générales'!$E$30)+BJ714+MIN(BL714,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL714-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA714=\"\",\"\",IF(BP714>0,VLOOKUP(BP714,'Données Générales'!$B$6:$H$23,7)+(BP714-VLOOKUP(BP714,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP714,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",BH714*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI714*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA714=\"\",\"\",CY714+CZ714*(1+'Données Générales'!$E$29)+DA714*(1+'Données Générales'!$E$30)+DB714+MIN(IF($AA714=1,DC714,DE713+DC714),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA714=1,DC714,DE713+DC714)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA714=\"\",\"\",IF(CO714>0,VLOOKUP(CO714,'Données Générales'!$B$6:$H$23,7)+(CO714-VLOOKUP(CO714,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO714,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA714=\"\",\"\",IF($AA714=1,DC714*'Données Générales'!$E$54,IF($AA715=\"\",DE713+DC714,(DE713+DC714)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA714=\"\",\"\",CY714+CZ714*(1+'Données Générales'!$E$29)+DA714*(1+'Données Générales'!$E$30)+DB714+MIN(DD714,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD714-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA714=\"\",\"\",IF(DH714>0,VLOOKUP(DH714,'Données Générales'!$B$6:$H$23,7)+(DH714-VLOOKUP(DH714,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH714,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",CZ714*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA714*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA714=\"\",\"\",IF(GB$644<=$Z714,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z714,-$AJ714,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",70,"","","",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)\n+IF($X719=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},"",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z714+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0))","v":""},{"$f":"IF($AA714=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)\n+IF($X719=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z490+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A715=\"\",\"\",IF(OR(B715<'Input Classe Actif & SAR'!$M$55,B715>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A715=\"\",\"\",IF(OR(B715<'Input Classe Actif & SAR'!$M$55,B715>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,71,"","","",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA715=\"\",\"\",BG715+BH715*(1+'Données Générales'!$E$29)+BI715*(1+'Données Générales'!$E$30)+BJ715+MIN(IF($AA715=1,BK715,BM714+BK715),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA715=1,BK715,BM714+BK715)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA715=\"\",\"\",IF(AW715>0,VLOOKUP(AW715,'Données Générales'!$B$6:$H$23,7)+(AW715-VLOOKUP(AW715,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW715,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA715=\"\",\"\",IF($AA715=1,BK715*'Données Générales'!$E$54,IF($AA716=\"\",BM714+BK715,(BM714+BK715)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA715=\"\",\"\",BG715+BH715*(1+'Données Générales'!$E$29)+BI715*(1+'Données Générales'!$E$30)+BJ715+MIN(BL715,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL715-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA715=\"\",\"\",IF(BP715>0,VLOOKUP(BP715,'Données Générales'!$B$6:$H$23,7)+(BP715-VLOOKUP(BP715,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP715,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",BH715*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI715*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA715=\"\",\"\",CY715+CZ715*(1+'Données Générales'!$E$29)+DA715*(1+'Données Générales'!$E$30)+DB715+MIN(IF($AA715=1,DC715,DE714+DC715),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA715=1,DC715,DE714+DC715)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA715=\"\",\"\",IF(CO715>0,VLOOKUP(CO715,'Données Générales'!$B$6:$H$23,7)+(CO715-VLOOKUP(CO715,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO715,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA715=\"\",\"\",IF($AA715=1,DC715*'Données Générales'!$E$54,IF($AA716=\"\",DE714+DC715,(DE714+DC715)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA715=\"\",\"\",CY715+CZ715*(1+'Données Générales'!$E$29)+DA715*(1+'Données Générales'!$E$30)+DB715+MIN(DD715,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD715-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA715=\"\",\"\",IF(DH715>0,VLOOKUP(DH715,'Données Générales'!$B$6:$H$23,7)+(DH715-VLOOKUP(DH715,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH715,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",CZ715*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA715*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA715=\"\",\"\",IF(DQ$644<=$Z715,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z715,-$AJ715,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",71,"","","",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)\n+IF($X720=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},"",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z715+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0))","v":""},{"$f":"IF($AA715=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)\n+IF($X720=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z491+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A716=\"\",\"\",IF(OR(B716<'Input Classe Actif & SAR'!$M$55,B716>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A716=\"\",\"\",IF(OR(B716<'Input Classe Actif & SAR'!$M$55,B716>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"Fond transitoire (Asset Class)",null,null,null,null,72,"","","",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA716=\"\",\"\",BG716+BH716*(1+'Données Générales'!$E$29)+BI716*(1+'Données Générales'!$E$30)+BJ716+MIN(IF($AA716=1,BK716,BM715+BK716),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA716=1,BK716,BM715+BK716)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(AW716>0,VLOOKUP(AW716,'Données Générales'!$B$6:$H$23,7)+(AW716-VLOOKUP(AW716,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW716,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF($AA716=1,BK716*'Données Générales'!$E$54,IF($AA717=\"\",BM715+BK716,(BM715+BK716)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA716=\"\",\"\",BG716+BH716*(1+'Données Générales'!$E$29)+BI716*(1+'Données Générales'!$E$30)+BJ716+MIN(BL716,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL716-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA716=\"\",\"\",IF(BP716>0,VLOOKUP(BP716,'Données Générales'!$B$6:$H$23,7)+(BP716-VLOOKUP(BP716,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP716,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",BH716*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI716*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA716=\"\",\"\",CY716+CZ716*(1+'Données Générales'!$E$29)+DA716*(1+'Données Générales'!$E$30)+DB716+MIN(IF($AA716=1,DC716,DE715+DC716),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA716=1,DC716,DE715+DC716)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(CO716>0,VLOOKUP(CO716,'Données Générales'!$B$6:$H$23,7)+(CO716-VLOOKUP(CO716,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO716,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF($AA716=1,DC716*'Données Générales'!$E$54,IF($AA717=\"\",DE715+DC716,(DE715+DC716)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA716=\"\",\"\",CY716+CZ716*(1+'Données Générales'!$E$29)+DA716*(1+'Données Générales'!$E$30)+DB716+MIN(DD716,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD716-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA716=\"\",\"\",IF(DH716>0,VLOOKUP(DH716,'Données Générales'!$B$6:$H$23,7)+(DH716-VLOOKUP(DH716,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH716,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",CZ716*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA716*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(ID$644<=$Z716,VLOOKUP(ID$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(ID$644-1=$Z716,-$CB716,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(KW$644<=$Z716,VLOOKUP(KW$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KW$644-1=$Z716,-$CB716,\"\")))","v":""},"","","","","","","","","","","","","","","",72,"","","",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)\n+IF($X721=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},"",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z716+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0))","v":""},{"$f":"IF($AA716=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)\n+IF($X721=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z492+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(NN$644<=$LM716,VLOOKUP(NN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NN$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NN$644-1=$LM716,-$MC716,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(QG$644<=$LM716,VLOOKUP(QG$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QG$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QG$644-1=$LM716,-$MC716,\"\")))","v":""},"","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(RM$644<=$LM716,VLOOKUP(RM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RM$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RM$644-1=$LM716,-$MS716,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA716=\"\",\"\",IF(UF$644<=$LM716,VLOOKUP(UF$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UF$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UF$644-1=$LM716,-$MS716,\"\")))","v":""},"","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A717=\"\",\"\",IF(OR(B717<'Input Classe Actif & SAR'!$M$55,B717>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A717=\"\",\"\",IF(OR(B717<'Input Classe Actif & SAR'!$M$55,B717>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR + Fond Transiroire",{"$f":"IFERROR(SUM($AI$645:$AI$745),0)","v":0},null,null,null,73,"","","",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA717=\"\",\"\",BG717+BH717*(1+'Données Générales'!$E$29)+BI717*(1+'Données Générales'!$E$30)+BJ717+MIN(IF($AA717=1,BK717,BM716+BK717),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA717=1,BK717,BM716+BK717)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(AW717>0,VLOOKUP(AW717,'Données Générales'!$B$6:$H$23,7)+(AW717-VLOOKUP(AW717,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW717,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF($AA717=1,BK717*'Données Générales'!$E$54,IF($AA718=\"\",BM716+BK717,(BM716+BK717)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA717=\"\",\"\",BG717+BH717*(1+'Données Générales'!$E$29)+BI717*(1+'Données Générales'!$E$30)+BJ717+MIN(BL717,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL717-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA717=\"\",\"\",IF(BP717>0,VLOOKUP(BP717,'Données Générales'!$B$6:$H$23,7)+(BP717-VLOOKUP(BP717,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP717,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",BH717*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI717*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA717=\"\",\"\",CY717+CZ717*(1+'Données Générales'!$E$29)+DA717*(1+'Données Générales'!$E$30)+DB717+MIN(IF($AA717=1,DC717,DE716+DC717),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA717=1,DC717,DE716+DC717)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(CO717>0,VLOOKUP(CO717,'Données Générales'!$B$6:$H$23,7)+(CO717-VLOOKUP(CO717,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO717,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF($AA717=1,DC717*'Données Générales'!$E$54,IF($AA718=\"\",DE716+DC717,(DE716+DC717)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA717=\"\",\"\",CY717+CZ717*(1+'Données Générales'!$E$29)+DA717*(1+'Données Générales'!$E$30)+DB717+MIN(DD717,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD717-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA717=\"\",\"\",IF(DH717>0,VLOOKUP(DH717,'Données Générales'!$B$6:$H$23,7)+(DH717-VLOOKUP(DH717,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH717,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",CZ717*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA717*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(HO$644<=$Z717,VLOOKUP(HO$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HO$644-1=$Z717,-$CB717,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(KU$644<=$Z717,VLOOKUP(KU$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KU$644-1=$Z717,-$CB717,\"\")))","v":""},"","","","","","","","","","","","","","","","","",73,"","","",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)\n+IF($X722=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},"",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z717+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0))","v":""},{"$f":"IF($AA717=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)\n+IF($X722=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z493+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"",{"$f":"IF($AA717=\"\",\"\",IF(MY$644<=$LM717,VLOOKUP(MY$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(MY$644,$LM$645:$MU$745,$LX$641,FALSE),IF(MY$644-1=$LM717,-$MC717,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(QE$644<=$LM717,VLOOKUP(QE$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QE$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QE$644-1=$LM717,-$MC717,\"\")))","v":""},"","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA717=\"\",\"\",IF(QX$644<=$LM717,VLOOKUP(QX$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QX$644,$LM$645:$MU$745,$MN$641,FALSE),IF(QX$644-1=$LM717,-$MS717,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA717=\"\",\"\",IF(UD$644<=$LM717,VLOOKUP(UD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UD$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UD$644-1=$LM717,-$MS717,\"\")))","v":""},"","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A718=\"\",\"\",IF(OR(B718<'Input Classe Actif & SAR'!$M$55,B718>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A718=\"\",\"\",IF(OR(B718<'Input Classe Actif & SAR'!$M$55,B718>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR",{"$f":"SUM($AH$645:$AH$745)","v":0},null,null,null,74,"","","",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA718=\"\",\"\",BG718+BH718*(1+'Données Générales'!$E$29)+BI718*(1+'Données Générales'!$E$30)+BJ718+MIN(IF($AA718=1,BK718,BM717+BK718),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA718=1,BK718,BM717+BK718)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(AW718>0,VLOOKUP(AW718,'Données Générales'!$B$6:$H$23,7)+(AW718-VLOOKUP(AW718,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW718,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF($AA718=1,BK718*'Données Générales'!$E$54,IF($AA719=\"\",BM717+BK718,(BM717+BK718)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA718=\"\",\"\",BG718+BH718*(1+'Données Générales'!$E$29)+BI718*(1+'Données Générales'!$E$30)+BJ718+MIN(BL718,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL718-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA718=\"\",\"\",IF(BP718>0,VLOOKUP(BP718,'Données Générales'!$B$6:$H$23,7)+(BP718-VLOOKUP(BP718,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP718,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",BH718*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI718*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA718=\"\",\"\",CY718+CZ718*(1+'Données Générales'!$E$29)+DA718*(1+'Données Générales'!$E$30)+DB718+MIN(IF($AA718=1,DC718,DE717+DC718),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA718=1,DC718,DE717+DC718)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(CO718>0,VLOOKUP(CO718,'Données Générales'!$B$6:$H$23,7)+(CO718-VLOOKUP(CO718,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO718,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF($AA718=1,DC718*'Données Générales'!$E$54,IF($AA719=\"\",DE717+DC718,(DE717+DC718)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA718=\"\",\"\",CY718+CZ718*(1+'Données Générales'!$E$29)+DA718*(1+'Données Générales'!$E$30)+DB718+MIN(DD718,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD718-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA718=\"\",\"\",IF(DH718>0,VLOOKUP(DH718,'Données Générales'!$B$6:$H$23,7)+(DH718-VLOOKUP(DH718,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH718,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",CZ718*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA718*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(GB$644<=$Z718,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z718,-$AJ718,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(JY$644<=$Z718,VLOOKUP(JY$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JY$644-1=$Z718,-$CB718,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",74,"","","",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)\n+IF($X723=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},"",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z718+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0))","v":""},{"$f":"IF($AA718=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)\n+IF($X723=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z494+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(PI$644<=$LM718,VLOOKUP(PI$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PI$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PI$644-1=$LM718,-$MC718,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA718=\"\",\"\",IF(TH$644<=$LM718,VLOOKUP(TH$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TH$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TH$644-1=$LM718,-$MS718,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A719=\"\",\"\",IF(OR(B719<'Input Classe Actif & SAR'!$M$55,B719>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","",{"$f":"IF($A719=\"\",\"\",IF(AND($D719=0,F719=0),0,F719/$D719))","v":""},{"$f":"IF($A719=\"\",\"\",IF(OR(B719<'Input Classe Actif & SAR'!$M$55,B719>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,{"$f":"MAX(V717-V718,0)","v":0},null,null,null,75,"","","",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA719=\"\",\"\",BG719+BH719*(1+'Données Générales'!$E$29)+BI719*(1+'Données Générales'!$E$30)+BJ719+MIN(IF($AA719=1,BK719,BM718+BK719),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA719=1,BK719,BM718+BK719)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF(AW719>0,VLOOKUP(AW719,'Données Générales'!$B$6:$H$23,7)+(AW719-VLOOKUP(AW719,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW719,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF($AA719=1,BK719*'Données Générales'!$E$54,IF($AA720=\"\",BM718+BK719,(BM718+BK719)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA719=\"\",\"\",BG719+BH719*(1+'Données Générales'!$E$29)+BI719*(1+'Données Générales'!$E$30)+BJ719+MIN(BL719,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL719-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA719=\"\",\"\",IF(BP719>0,VLOOKUP(BP719,'Données Générales'!$B$6:$H$23,7)+(BP719-VLOOKUP(BP719,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP719,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",BH719*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI719*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA719=\"\",\"\",CY719+CZ719*(1+'Données Générales'!$E$29)+DA719*(1+'Données Générales'!$E$30)+DB719+MIN(IF($AA719=1,DC719,DE718+DC719),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA719=1,DC719,DE718+DC719)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF(CO719>0,VLOOKUP(CO719,'Données Générales'!$B$6:$H$23,7)+(CO719-VLOOKUP(CO719,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO719,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF($AA719=1,DC719*'Données Générales'!$E$54,IF($AA720=\"\",DE718+DC719,(DE718+DC719)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA719=\"\",\"\",CY719+CZ719*(1+'Données Générales'!$E$29)+DA719*(1+'Données Générales'!$E$30)+DB719+MIN(DD719,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD719-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA719=\"\",\"\",IF(DH719>0,VLOOKUP(DH719,'Données Générales'!$B$6:$H$23,7)+(DH719-VLOOKUP(DH719,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH719,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",CZ719*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA719*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA719=\"\",\"\",IF(DQ$644<=$Z719,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z719,-$AJ719,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF(JI$644<=$Z719,VLOOKUP(JI$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JI$644-1=$Z719,-$CB719,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",75,"","","",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)\n+IF($X724=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},"",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z719+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0))","v":""},{"$f":"IF($AA719=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)\n+IF($X724=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z495+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF(OS$644<=$LM719,VLOOKUP(OS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OS$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OS$644-1=$LM719,-$MC719,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA719=\"\",\"\",IF(SR$644<=$LM719,VLOOKUP(SR$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SR$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SR$644-1=$LM719,-$MS719,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A720=\"\",\"\",IF(OR(B720<'Input Classe Actif & SAR'!$M$55,B720>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A720=\"\",\"\",IF(OR(B720<'Input Classe Actif & SAR'!$M$55,B720>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,76,"","","",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA720=\"\",\"\",BG720+BH720*(1+'Données Générales'!$E$29)+BI720*(1+'Données Générales'!$E$30)+BJ720+MIN(IF($AA720=1,BK720,BM719+BK720),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA720=1,BK720,BM719+BK720)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF(AW720>0,VLOOKUP(AW720,'Données Générales'!$B$6:$H$23,7)+(AW720-VLOOKUP(AW720,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW720,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF($AA720=1,BK720*'Données Générales'!$E$54,IF($AA721=\"\",BM719+BK720,(BM719+BK720)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA720=\"\",\"\",BG720+BH720*(1+'Données Générales'!$E$29)+BI720*(1+'Données Générales'!$E$30)+BJ720+MIN(BL720,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL720-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA720=\"\",\"\",IF(BP720>0,VLOOKUP(BP720,'Données Générales'!$B$6:$H$23,7)+(BP720-VLOOKUP(BP720,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP720,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",BH720*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI720*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA720=\"\",\"\",CY720+CZ720*(1+'Données Générales'!$E$29)+DA720*(1+'Données Générales'!$E$30)+DB720+MIN(IF($AA720=1,DC720,DE719+DC720),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA720=1,DC720,DE719+DC720)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF(CO720>0,VLOOKUP(CO720,'Données Générales'!$B$6:$H$23,7)+(CO720-VLOOKUP(CO720,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO720,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF($AA720=1,DC720*'Données Générales'!$E$54,IF($AA721=\"\",DE719+DC720,(DE719+DC720)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA720=\"\",\"\",CY720+CZ720*(1+'Données Générales'!$E$29)+DA720*(1+'Données Générales'!$E$30)+DB720+MIN(DD720,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD720-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA720=\"\",\"\",IF(DH720>0,VLOOKUP(DH720,'Données Générales'!$B$6:$H$23,7)+(DH720-VLOOKUP(DH720,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH720,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",CZ720*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA720*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF(IT$644<=$Z720,VLOOKUP(IT$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IT$644-1=$Z720,-$CB720,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",76,"","","",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)\n+IF($X725=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},"",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z720+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0))","v":""},{"$f":"IF($AA720=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)\n+IF($X725=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z496+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF(OD$644<=$LM720,VLOOKUP(OD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OD$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OD$644-1=$LM720,-$MC720,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA720=\"\",\"\",IF(SC$644<=$LM720,VLOOKUP(SC$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SC$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SC$644-1=$LM720,-$MS720,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A721=\"\",\"\",IF(OR(B721<'Input Classe Actif & SAR'!$M$55,B721>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A721=\"\",\"\",IF(OR(B721<'Input Classe Actif & SAR'!$M$55,B721>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"Fond transitoire (IRS/SAR)",null,null,null,null,77,"","","",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA721=\"\",\"\",BG721+BH721*(1+'Données Générales'!$E$29)+BI721*(1+'Données Générales'!$E$30)+BJ721+MIN(IF($AA721=1,BK721,BM720+BK721),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA721=1,BK721,BM720+BK721)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA721=\"\",\"\",IF(AW721>0,VLOOKUP(AW721,'Données Générales'!$B$6:$H$23,7)+(AW721-VLOOKUP(AW721,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW721,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA721=\"\",\"\",IF($AA721=1,BK721*'Données Générales'!$E$54,IF($AA722=\"\",BM720+BK721,(BM720+BK721)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA721=\"\",\"\",BG721+BH721*(1+'Données Générales'!$E$29)+BI721*(1+'Données Générales'!$E$30)+BJ721+MIN(BL721,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL721-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA721=\"\",\"\",IF(BP721>0,VLOOKUP(BP721,'Données Générales'!$B$6:$H$23,7)+(BP721-VLOOKUP(BP721,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP721,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",BH721*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI721*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA721=\"\",\"\",CY721+CZ721*(1+'Données Générales'!$E$29)+DA721*(1+'Données Générales'!$E$30)+DB721+MIN(IF($AA721=1,DC721,DE720+DC721),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA721=1,DC721,DE720+DC721)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA721=\"\",\"\",IF(CO721>0,VLOOKUP(CO721,'Données Générales'!$B$6:$H$23,7)+(CO721-VLOOKUP(CO721,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO721,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA721=\"\",\"\",IF($AA721=1,DC721*'Données Générales'!$E$54,IF($AA722=\"\",DE720+DC721,(DE720+DC721)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA721=\"\",\"\",CY721+CZ721*(1+'Données Générales'!$E$29)+DA721*(1+'Données Générales'!$E$30)+DB721+MIN(DD721,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD721-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA721=\"\",\"\",IF(DH721>0,VLOOKUP(DH721,'Données Générales'!$B$6:$H$23,7)+(DH721-VLOOKUP(DH721,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH721,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",CZ721*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA721*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",77,"","","",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)\n+IF($X726=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},"",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z721+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0))","v":""},{"$f":"IF($AA721=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)\n+IF($X726=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z497+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A722=\"\",\"\",IF(OR(B722<'Input Classe Actif & SAR'!$M$55,B722>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A722=\"\",\"\",IF(OR(B722<'Input Classe Actif & SAR'!$M$55,B722>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR + Fond Transiroire",{"$f":"IFERROR(SUM($MA$645:$MA$745),0)","v":0},null,null,null,78,"","","",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA722=\"\",\"\",BG722+BH722*(1+'Données Générales'!$E$29)+BI722*(1+'Données Générales'!$E$30)+BJ722+MIN(IF($AA722=1,BK722,BM721+BK722),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA722=1,BK722,BM721+BK722)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA722=\"\",\"\",IF(AW722>0,VLOOKUP(AW722,'Données Générales'!$B$6:$H$23,7)+(AW722-VLOOKUP(AW722,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW722,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA722=\"\",\"\",IF($AA722=1,BK722*'Données Générales'!$E$54,IF($AA723=\"\",BM721+BK722,(BM721+BK722)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA722=\"\",\"\",BG722+BH722*(1+'Données Générales'!$E$29)+BI722*(1+'Données Générales'!$E$30)+BJ722+MIN(BL722,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL722-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA722=\"\",\"\",IF(BP722>0,VLOOKUP(BP722,'Données Générales'!$B$6:$H$23,7)+(BP722-VLOOKUP(BP722,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP722,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",BH722*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI722*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA722=\"\",\"\",CY722+CZ722*(1+'Données Générales'!$E$29)+DA722*(1+'Données Générales'!$E$30)+DB722+MIN(IF($AA722=1,DC722,DE721+DC722),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA722=1,DC722,DE721+DC722)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA722=\"\",\"\",IF(CO722>0,VLOOKUP(CO722,'Données Générales'!$B$6:$H$23,7)+(CO722-VLOOKUP(CO722,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO722,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA722=\"\",\"\",IF($AA722=1,DC722*'Données Générales'!$E$54,IF($AA723=\"\",DE721+DC722,(DE721+DC722)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA722=\"\",\"\",CY722+CZ722*(1+'Données Générales'!$E$29)+DA722*(1+'Données Générales'!$E$30)+DB722+MIN(DD722,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD722-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA722=\"\",\"\",IF(DH722>0,VLOOKUP(DH722,'Données Générales'!$B$6:$H$23,7)+(DH722-VLOOKUP(DH722,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH722,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",CZ722*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA722*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA722=\"\",\"\",IF(GB$644<=$Z722,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z722,-$AJ722,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",78,"","","",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)\n+IF($X727=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},"",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z722+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0))","v":""},{"$f":"IF($AA722=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)\n+IF($X727=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z498+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A723=\"\",\"\",IF(OR(B723<'Input Classe Actif & SAR'!$M$55,B723>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A723=\"\",\"\",IF(OR(B723<'Input Classe Actif & SAR'!$M$55,B723>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,"CBR",{"$f":"SUM($LZ$645:$LZ$745)","v":0},null,null,null,79,"","","",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA723=\"\",\"\",BG723+BH723*(1+'Données Générales'!$E$29)+BI723*(1+'Données Générales'!$E$30)+BJ723+MIN(IF($AA723=1,BK723,BM722+BK723),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA723=1,BK723,BM722+BK723)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA723=\"\",\"\",IF(AW723>0,VLOOKUP(AW723,'Données Générales'!$B$6:$H$23,7)+(AW723-VLOOKUP(AW723,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW723,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA723=\"\",\"\",IF($AA723=1,BK723*'Données Générales'!$E$54,IF($AA724=\"\",BM722+BK723,(BM722+BK723)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA723=\"\",\"\",BG723+BH723*(1+'Données Générales'!$E$29)+BI723*(1+'Données Générales'!$E$30)+BJ723+MIN(BL723,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL723-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA723=\"\",\"\",IF(BP723>0,VLOOKUP(BP723,'Données Générales'!$B$6:$H$23,7)+(BP723-VLOOKUP(BP723,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP723,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",BH723*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI723*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA723=\"\",\"\",CY723+CZ723*(1+'Données Générales'!$E$29)+DA723*(1+'Données Générales'!$E$30)+DB723+MIN(IF($AA723=1,DC723,DE722+DC723),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA723=1,DC723,DE722+DC723)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA723=\"\",\"\",IF(CO723>0,VLOOKUP(CO723,'Données Générales'!$B$6:$H$23,7)+(CO723-VLOOKUP(CO723,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO723,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA723=\"\",\"\",IF($AA723=1,DC723*'Données Générales'!$E$54,IF($AA724=\"\",DE722+DC723,(DE722+DC723)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA723=\"\",\"\",CY723+CZ723*(1+'Données Générales'!$E$29)+DA723*(1+'Données Générales'!$E$30)+DB723+MIN(DD723,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD723-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA723=\"\",\"\",IF(DH723>0,VLOOKUP(DH723,'Données Générales'!$B$6:$H$23,7)+(DH723-VLOOKUP(DH723,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH723,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",CZ723*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA723*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA723=\"\",\"\",IF(DQ$644<=$Z723,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z723,-$AJ723,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",79,"","","",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)\n+IF($X728=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},"",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z723+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0))","v":""},{"$f":"IF($AA723=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)\n+IF($X728=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z499+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A724=\"\",\"\",IF(OR(B724<'Input Classe Actif & SAR'!$M$55,B724>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A724=\"\",\"\",IF(OR(B724<'Input Classe Actif & SAR'!$M$55,B724>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,{"$f":"MAX(V722-V723,0)","v":0},null,null,null,80,"","","",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA724=\"\",\"\",BG724+BH724*(1+'Données Générales'!$E$29)+BI724*(1+'Données Générales'!$E$30)+BJ724+MIN(IF($AA724=1,BK724,BM723+BK724),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA724=1,BK724,BM723+BK724)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA724=\"\",\"\",IF(AW724>0,VLOOKUP(AW724,'Données Générales'!$B$6:$H$23,7)+(AW724-VLOOKUP(AW724,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW724,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA724=\"\",\"\",IF($AA724=1,BK724*'Données Générales'!$E$54,IF($AA725=\"\",BM723+BK724,(BM723+BK724)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA724=\"\",\"\",BG724+BH724*(1+'Données Générales'!$E$29)+BI724*(1+'Données Générales'!$E$30)+BJ724+MIN(BL724,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL724-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA724=\"\",\"\",IF(BP724>0,VLOOKUP(BP724,'Données Générales'!$B$6:$H$23,7)+(BP724-VLOOKUP(BP724,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP724,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",BH724*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI724*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA724=\"\",\"\",CY724+CZ724*(1+'Données Générales'!$E$29)+DA724*(1+'Données Générales'!$E$30)+DB724+MIN(IF($AA724=1,DC724,DE723+DC724),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA724=1,DC724,DE723+DC724)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA724=\"\",\"\",IF(CO724>0,VLOOKUP(CO724,'Données Générales'!$B$6:$H$23,7)+(CO724-VLOOKUP(CO724,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO724,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA724=\"\",\"\",IF($AA724=1,DC724*'Données Générales'!$E$54,IF($AA725=\"\",DE723+DC724,(DE723+DC724)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA724=\"\",\"\",CY724+CZ724*(1+'Données Générales'!$E$29)+DA724*(1+'Données Générales'!$E$30)+DB724+MIN(DD724,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD724-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA724=\"\",\"\",IF(DH724>0,VLOOKUP(DH724,'Données Générales'!$B$6:$H$23,7)+(DH724-VLOOKUP(DH724,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH724,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",CZ724*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA724*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",80,"","","",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)\n+IF($X729=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},"",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z724+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0))","v":""},{"$f":"IF($AA724=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)\n+IF($X729=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z500+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A725=\"\",\"\",IF(OR(B725<'Input Classe Actif & SAR'!$M$55,B725>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A725=\"\",\"\",IF(OR(B725<'Input Classe Actif & SAR'!$M$55,B725>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,81,"","","",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA725=\"\",\"\",BG725+BH725*(1+'Données Générales'!$E$29)+BI725*(1+'Données Générales'!$E$30)+BJ725+MIN(IF($AA725=1,BK725,BM724+BK725),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA725=1,BK725,BM724+BK725)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA725=\"\",\"\",IF(AW725>0,VLOOKUP(AW725,'Données Générales'!$B$6:$H$23,7)+(AW725-VLOOKUP(AW725,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW725,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA725=\"\",\"\",IF($AA725=1,BK725*'Données Générales'!$E$54,IF($AA726=\"\",BM724+BK725,(BM724+BK725)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA725=\"\",\"\",BG725+BH725*(1+'Données Générales'!$E$29)+BI725*(1+'Données Générales'!$E$30)+BJ725+MIN(BL725,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL725-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA725=\"\",\"\",IF(BP725>0,VLOOKUP(BP725,'Données Générales'!$B$6:$H$23,7)+(BP725-VLOOKUP(BP725,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP725,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",BH725*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI725*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA725=\"\",\"\",CY725+CZ725*(1+'Données Générales'!$E$29)+DA725*(1+'Données Générales'!$E$30)+DB725+MIN(IF($AA725=1,DC725,DE724+DC725),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA725=1,DC725,DE724+DC725)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA725=\"\",\"\",IF(CO725>0,VLOOKUP(CO725,'Données Générales'!$B$6:$H$23,7)+(CO725-VLOOKUP(CO725,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO725,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA725=\"\",\"\",IF($AA725=1,DC725*'Données Générales'!$E$54,IF($AA726=\"\",DE724+DC725,(DE724+DC725)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA725=\"\",\"\",CY725+CZ725*(1+'Données Générales'!$E$29)+DA725*(1+'Données Générales'!$E$30)+DB725+MIN(DD725,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD725-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA725=\"\",\"\",IF(DH725>0,VLOOKUP(DH725,'Données Générales'!$B$6:$H$23,7)+(DH725-VLOOKUP(DH725,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH725,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",CZ725*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA725*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",81,"","","",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)\n+IF($X730=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},"",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z725+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0))","v":""},{"$f":"IF($AA725=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)\n+IF($X730=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z501+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A726=\"\",\"\",IF(OR(B726<'Input Classe Actif & SAR'!$M$55,B726>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A726=\"\",\"\",IF(OR(B726<'Input Classe Actif & SAR'!$M$55,B726>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,82,"","","",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA726=\"\",\"\",BG726+BH726*(1+'Données Générales'!$E$29)+BI726*(1+'Données Générales'!$E$30)+BJ726+MIN(IF($AA726=1,BK726,BM725+BK726),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA726=1,BK726,BM725+BK726)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA726=\"\",\"\",IF(AW726>0,VLOOKUP(AW726,'Données Générales'!$B$6:$H$23,7)+(AW726-VLOOKUP(AW726,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW726,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA726=\"\",\"\",IF($AA726=1,BK726*'Données Générales'!$E$54,IF($AA727=\"\",BM725+BK726,(BM725+BK726)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA726=\"\",\"\",BG726+BH726*(1+'Données Générales'!$E$29)+BI726*(1+'Données Générales'!$E$30)+BJ726+MIN(BL726,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL726-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA726=\"\",\"\",IF(BP726>0,VLOOKUP(BP726,'Données Générales'!$B$6:$H$23,7)+(BP726-VLOOKUP(BP726,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP726,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",BH726*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI726*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA726=\"\",\"\",CY726+CZ726*(1+'Données Générales'!$E$29)+DA726*(1+'Données Générales'!$E$30)+DB726+MIN(IF($AA726=1,DC726,DE725+DC726),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA726=1,DC726,DE725+DC726)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA726=\"\",\"\",IF(CO726>0,VLOOKUP(CO726,'Données Générales'!$B$6:$H$23,7)+(CO726-VLOOKUP(CO726,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO726,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA726=\"\",\"\",IF($AA726=1,DC726*'Données Générales'!$E$54,IF($AA727=\"\",DE725+DC726,(DE725+DC726)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA726=\"\",\"\",CY726+CZ726*(1+'Données Générales'!$E$29)+DA726*(1+'Données Générales'!$E$30)+DB726+MIN(DD726,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD726-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA726=\"\",\"\",IF(DH726>0,VLOOKUP(DH726,'Données Générales'!$B$6:$H$23,7)+(DH726-VLOOKUP(DH726,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH726,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",CZ726*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA726*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA726=\"\",\"\",IF(GB$644<=$Z726,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z726,-$AJ726,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",82,"","","",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)\n+IF($X731=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},"",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z726+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0))","v":""},{"$f":"IF($AA726=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)\n+IF($X731=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z502+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A727=\"\",\"\",IF(OR(B727<'Input Classe Actif & SAR'!$M$55,B727>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A727=\"\",\"\",IF(OR(B727<'Input Classe Actif & SAR'!$M$55,B727>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,83,"","","",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA727=\"\",\"\",BG727+BH727*(1+'Données Générales'!$E$29)+BI727*(1+'Données Générales'!$E$30)+BJ727+MIN(IF($AA727=1,BK727,BM726+BK727),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA727=1,BK727,BM726+BK727)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA727=\"\",\"\",IF(AW727>0,VLOOKUP(AW727,'Données Générales'!$B$6:$H$23,7)+(AW727-VLOOKUP(AW727,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW727,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA727=\"\",\"\",IF($AA727=1,BK727*'Données Générales'!$E$54,IF($AA728=\"\",BM726+BK727,(BM726+BK727)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA727=\"\",\"\",BG727+BH727*(1+'Données Générales'!$E$29)+BI727*(1+'Données Générales'!$E$30)+BJ727+MIN(BL727,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL727-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA727=\"\",\"\",IF(BP727>0,VLOOKUP(BP727,'Données Générales'!$B$6:$H$23,7)+(BP727-VLOOKUP(BP727,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP727,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",BH727*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI727*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA727=\"\",\"\",CY727+CZ727*(1+'Données Générales'!$E$29)+DA727*(1+'Données Générales'!$E$30)+DB727+MIN(IF($AA727=1,DC727,DE726+DC727),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA727=1,DC727,DE726+DC727)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA727=\"\",\"\",IF(CO727>0,VLOOKUP(CO727,'Données Générales'!$B$6:$H$23,7)+(CO727-VLOOKUP(CO727,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO727,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA727=\"\",\"\",IF($AA727=1,DC727*'Données Générales'!$E$54,IF($AA728=\"\",DE726+DC727,(DE726+DC727)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA727=\"\",\"\",CY727+CZ727*(1+'Données Générales'!$E$29)+DA727*(1+'Données Générales'!$E$30)+DB727+MIN(DD727,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD727-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA727=\"\",\"\",IF(DH727>0,VLOOKUP(DH727,'Données Générales'!$B$6:$H$23,7)+(DH727-VLOOKUP(DH727,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH727,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",CZ727*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA727*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA727=\"\",\"\",IF(DQ$644<=$Z727,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z727,-$AJ727,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",83,"","","",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)\n+IF($X732=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},"",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z727+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0))","v":""},{"$f":"IF($AA727=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)\n+IF($X732=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z503+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A728=\"\",\"\",IF(OR(B728<'Input Classe Actif & SAR'!$M$55,B728>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A728=\"\",\"\",IF(OR(B728<'Input Classe Actif & SAR'!$M$55,B728>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,84,"","","",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA728=\"\",\"\",BG728+BH728*(1+'Données Générales'!$E$29)+BI728*(1+'Données Générales'!$E$30)+BJ728+MIN(IF($AA728=1,BK728,BM727+BK728),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA728=1,BK728,BM727+BK728)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF(AW728>0,VLOOKUP(AW728,'Données Générales'!$B$6:$H$23,7)+(AW728-VLOOKUP(AW728,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW728,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF($AA728=1,BK728*'Données Générales'!$E$54,IF($AA729=\"\",BM727+BK728,(BM727+BK728)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA728=\"\",\"\",BG728+BH728*(1+'Données Générales'!$E$29)+BI728*(1+'Données Générales'!$E$30)+BJ728+MIN(BL728,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL728-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA728=\"\",\"\",IF(BP728>0,VLOOKUP(BP728,'Données Générales'!$B$6:$H$23,7)+(BP728-VLOOKUP(BP728,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP728,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",BH728*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI728*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA728=\"\",\"\",CY728+CZ728*(1+'Données Générales'!$E$29)+DA728*(1+'Données Générales'!$E$30)+DB728+MIN(IF($AA728=1,DC728,DE727+DC728),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA728=1,DC728,DE727+DC728)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF(CO728>0,VLOOKUP(CO728,'Données Générales'!$B$6:$H$23,7)+(CO728-VLOOKUP(CO728,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO728,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF($AA728=1,DC728*'Données Générales'!$E$54,IF($AA729=\"\",DE727+DC728,(DE727+DC728)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA728=\"\",\"\",CY728+CZ728*(1+'Données Générales'!$E$29)+DA728*(1+'Données Générales'!$E$30)+DB728+MIN(DD728,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD728-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA728=\"\",\"\",IF(DH728>0,VLOOKUP(DH728,'Données Générales'!$B$6:$H$23,7)+(DH728-VLOOKUP(DH728,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH728,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",CZ728*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA728*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF(KE$644<=$Z728,VLOOKUP(KE$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KE$644-1=$Z728,-$CB728,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",84,"","","",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)\n+IF($X733=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},"",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z728+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0))","v":""},{"$f":"IF($AA728=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)\n+IF($X733=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z504+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF(PO$644<=$LM728,VLOOKUP(PO$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PO$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PO$644-1=$LM728,-$MC728,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA728=\"\",\"\",IF(TN$644<=$LM728,VLOOKUP(TN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TN$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TN$644-1=$LM728,-$MS728,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A729=\"\",\"\",IF(OR(B729<'Input Classe Actif & SAR'!$M$55,B729>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A729=\"\",\"\",IF(OR(B729<'Input Classe Actif & SAR'!$M$55,B729>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,85,"","","",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA729=\"\",\"\",BG729+BH729*(1+'Données Générales'!$E$29)+BI729*(1+'Données Générales'!$E$30)+BJ729+MIN(IF($AA729=1,BK729,BM728+BK729),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA729=1,BK729,BM728+BK729)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA729=\"\",\"\",IF(AW729>0,VLOOKUP(AW729,'Données Générales'!$B$6:$H$23,7)+(AW729-VLOOKUP(AW729,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW729,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA729=\"\",\"\",IF($AA729=1,BK729*'Données Générales'!$E$54,IF($AA730=\"\",BM728+BK729,(BM728+BK729)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA729=\"\",\"\",BG729+BH729*(1+'Données Générales'!$E$29)+BI729*(1+'Données Générales'!$E$30)+BJ729+MIN(BL729,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL729-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA729=\"\",\"\",IF(BP729>0,VLOOKUP(BP729,'Données Générales'!$B$6:$H$23,7)+(BP729-VLOOKUP(BP729,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP729,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",BH729*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI729*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA729=\"\",\"\",CY729+CZ729*(1+'Données Générales'!$E$29)+DA729*(1+'Données Générales'!$E$30)+DB729+MIN(IF($AA729=1,DC729,DE728+DC729),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA729=1,DC729,DE728+DC729)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA729=\"\",\"\",IF(CO729>0,VLOOKUP(CO729,'Données Générales'!$B$6:$H$23,7)+(CO729-VLOOKUP(CO729,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO729,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA729=\"\",\"\",IF($AA729=1,DC729*'Données Générales'!$E$54,IF($AA730=\"\",DE728+DC729,(DE728+DC729)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA729=\"\",\"\",CY729+CZ729*(1+'Données Générales'!$E$29)+DA729*(1+'Données Générales'!$E$30)+DB729+MIN(DD729,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD729-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA729=\"\",\"\",IF(DH729>0,VLOOKUP(DH729,'Données Générales'!$B$6:$H$23,7)+(DH729-VLOOKUP(DH729,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH729,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",CZ729*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA729*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",85,"","","",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)\n+IF($X734=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},"",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z729+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0))","v":""},{"$f":"IF($AA729=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)\n+IF($X734=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z505+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A730=\"\",\"\",IF(OR(B730<'Input Classe Actif & SAR'!$M$55,B730>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A730=\"\",\"\",IF(OR(B730<'Input Classe Actif & SAR'!$M$55,B730>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,86,"","","",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA730=\"\",\"\",BG730+BH730*(1+'Données Générales'!$E$29)+BI730*(1+'Données Générales'!$E$30)+BJ730+MIN(IF($AA730=1,BK730,BM729+BK730),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA730=1,BK730,BM729+BK730)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA730=\"\",\"\",IF(AW730>0,VLOOKUP(AW730,'Données Générales'!$B$6:$H$23,7)+(AW730-VLOOKUP(AW730,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW730,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA730=\"\",\"\",IF($AA730=1,BK730*'Données Générales'!$E$54,IF($AA731=\"\",BM729+BK730,(BM729+BK730)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA730=\"\",\"\",BG730+BH730*(1+'Données Générales'!$E$29)+BI730*(1+'Données Générales'!$E$30)+BJ730+MIN(BL730,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL730-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA730=\"\",\"\",IF(BP730>0,VLOOKUP(BP730,'Données Générales'!$B$6:$H$23,7)+(BP730-VLOOKUP(BP730,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP730,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",BH730*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI730*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA730=\"\",\"\",CY730+CZ730*(1+'Données Générales'!$E$29)+DA730*(1+'Données Générales'!$E$30)+DB730+MIN(IF($AA730=1,DC730,DE729+DC730),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA730=1,DC730,DE729+DC730)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA730=\"\",\"\",IF(CO730>0,VLOOKUP(CO730,'Données Générales'!$B$6:$H$23,7)+(CO730-VLOOKUP(CO730,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO730,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA730=\"\",\"\",IF($AA730=1,DC730*'Données Générales'!$E$54,IF($AA731=\"\",DE729+DC730,(DE729+DC730)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA730=\"\",\"\",CY730+CZ730*(1+'Données Générales'!$E$29)+DA730*(1+'Données Générales'!$E$30)+DB730+MIN(DD730,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD730-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA730=\"\",\"\",IF(DH730>0,VLOOKUP(DH730,'Données Générales'!$B$6:$H$23,7)+(DH730-VLOOKUP(DH730,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH730,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",CZ730*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA730*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA730=\"\",\"\",IF(GB$644<=$Z730,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z730,-$AJ730,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",86,"","","",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)\n+IF($X735=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},"",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z730+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0))","v":""},{"$f":"IF($AA730=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)\n+IF($X735=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z506+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A731=\"\",\"\",IF(OR(B731<'Input Classe Actif & SAR'!$M$55,B731>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A731=\"\",\"\",IF(OR(B731<'Input Classe Actif & SAR'!$M$55,B731>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,87,"","","",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA731=\"\",\"\",BG731+BH731*(1+'Données Générales'!$E$29)+BI731*(1+'Données Générales'!$E$30)+BJ731+MIN(IF($AA731=1,BK731,BM730+BK731),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA731=1,BK731,BM730+BK731)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA731=\"\",\"\",IF(AW731>0,VLOOKUP(AW731,'Données Générales'!$B$6:$H$23,7)+(AW731-VLOOKUP(AW731,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW731,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA731=\"\",\"\",IF($AA731=1,BK731*'Données Générales'!$E$54,IF($AA732=\"\",BM730+BK731,(BM730+BK731)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA731=\"\",\"\",BG731+BH731*(1+'Données Générales'!$E$29)+BI731*(1+'Données Générales'!$E$30)+BJ731+MIN(BL731,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL731-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA731=\"\",\"\",IF(BP731>0,VLOOKUP(BP731,'Données Générales'!$B$6:$H$23,7)+(BP731-VLOOKUP(BP731,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP731,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",BH731*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI731*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA731=\"\",\"\",CY731+CZ731*(1+'Données Générales'!$E$29)+DA731*(1+'Données Générales'!$E$30)+DB731+MIN(IF($AA731=1,DC731,DE730+DC731),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA731=1,DC731,DE730+DC731)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA731=\"\",\"\",IF(CO731>0,VLOOKUP(CO731,'Données Générales'!$B$6:$H$23,7)+(CO731-VLOOKUP(CO731,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO731,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA731=\"\",\"\",IF($AA731=1,DC731*'Données Générales'!$E$54,IF($AA732=\"\",DE730+DC731,(DE730+DC731)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA731=\"\",\"\",CY731+CZ731*(1+'Données Générales'!$E$29)+DA731*(1+'Données Générales'!$E$30)+DB731+MIN(DD731,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD731-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA731=\"\",\"\",IF(DH731>0,VLOOKUP(DH731,'Données Générales'!$B$6:$H$23,7)+(DH731-VLOOKUP(DH731,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH731,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",CZ731*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA731*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA731=\"\",\"\",IF(DQ$644<=$Z731,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z731,-$AJ731,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",87,"","","",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)\n+IF($X736=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},"",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z731+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0))","v":""},{"$f":"IF($AA731=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)\n+IF($X736=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z507+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A732=\"\",\"\",IF(OR(B732<'Input Classe Actif & SAR'!$M$55,B732>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A732=\"\",\"\",IF(OR(B732<'Input Classe Actif & SAR'!$M$55,B732>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,88,"","","",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA732=\"\",\"\",BG732+BH732*(1+'Données Générales'!$E$29)+BI732*(1+'Données Générales'!$E$30)+BJ732+MIN(IF($AA732=1,BK732,BM731+BK732),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA732=1,BK732,BM731+BK732)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(AW732>0,VLOOKUP(AW732,'Données Générales'!$B$6:$H$23,7)+(AW732-VLOOKUP(AW732,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW732,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF($AA732=1,BK732*'Données Générales'!$E$54,IF($AA733=\"\",BM731+BK732,(BM731+BK732)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA732=\"\",\"\",BG732+BH732*(1+'Données Générales'!$E$29)+BI732*(1+'Données Générales'!$E$30)+BJ732+MIN(BL732,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL732-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA732=\"\",\"\",IF(BP732>0,VLOOKUP(BP732,'Données Générales'!$B$6:$H$23,7)+(BP732-VLOOKUP(BP732,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP732,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",BH732*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI732*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA732=\"\",\"\",CY732+CZ732*(1+'Données Générales'!$E$29)+DA732*(1+'Données Générales'!$E$30)+DB732+MIN(IF($AA732=1,DC732,DE731+DC732),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA732=1,DC732,DE731+DC732)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(CO732>0,VLOOKUP(CO732,'Données Générales'!$B$6:$H$23,7)+(CO732-VLOOKUP(CO732,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO732,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF($AA732=1,DC732*'Données Générales'!$E$54,IF($AA733=\"\",DE731+DC732,(DE731+DC732)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA732=\"\",\"\",CY732+CZ732*(1+'Données Générales'!$E$29)+DA732*(1+'Données Générales'!$E$30)+DB732+MIN(DD732,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD732-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA732=\"\",\"\",IF(DH732>0,VLOOKUP(DH732,'Données Générales'!$B$6:$H$23,7)+(DH732-VLOOKUP(DH732,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH732,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",CZ732*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA732*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(ID$644<=$Z732,VLOOKUP(ID$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(ID$644-1=$Z732,-$CB732,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(LJ$644<=$Z732,VLOOKUP(LJ$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(LJ$644-1=$Z732,-$CB732,\"\")))","v":""},"","",88,"","","",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)\n+IF($X737=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},"",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z732+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0))","v":""},{"$f":"IF($AA732=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)\n+IF($X737=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z508+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(NN$644<=$LM732,VLOOKUP(NN$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(NN$644,$LM$645:$MU$745,$LX$641,FALSE),IF(NN$644-1=$LM732,-$MC732,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(QT$644<=$LM732,VLOOKUP(QT$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QT$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QT$644-1=$LM732,-$MC732,\"\")))","v":""},"",null,"","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(RM$644<=$LM732,VLOOKUP(RM$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(RM$644,$LM$645:$MU$745,$MN$641,FALSE),IF(RM$644-1=$LM732,-$MS732,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA732=\"\",\"\",IF(US$644<=$LM732,VLOOKUP(US$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(US$644,$LM$645:$MU$745,$MN$641,FALSE),IF(US$644-1=$LM732,-$MS732,\"\")))","v":""},""]
["","","","",{"$f":"IF($A733=\"\",\"\",IF(OR(B733<'Input Classe Actif & SAR'!$M$55,B733>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A733=\"\",\"\",IF(OR(B733<'Input Classe Actif & SAR'!$M$55,B733>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,89,"","","",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA733=\"\",\"\",BG733+BH733*(1+'Données Générales'!$E$29)+BI733*(1+'Données Générales'!$E$30)+BJ733+MIN(IF($AA733=1,BK733,BM732+BK733),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA733=1,BK733,BM732+BK733)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(AW733>0,VLOOKUP(AW733,'Données Générales'!$B$6:$H$23,7)+(AW733-VLOOKUP(AW733,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW733,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF($AA733=1,BK733*'Données Générales'!$E$54,IF($AA734=\"\",BM732+BK733,(BM732+BK733)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA733=\"\",\"\",BG733+BH733*(1+'Données Générales'!$E$29)+BI733*(1+'Données Générales'!$E$30)+BJ733+MIN(BL733,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL733-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA733=\"\",\"\",IF(BP733>0,VLOOKUP(BP733,'Données Générales'!$B$6:$H$23,7)+(BP733-VLOOKUP(BP733,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP733,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",BH733*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI733*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA733=\"\",\"\",CY733+CZ733*(1+'Données Générales'!$E$29)+DA733*(1+'Données Générales'!$E$30)+DB733+MIN(IF($AA733=1,DC733,DE732+DC733),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA733=1,DC733,DE732+DC733)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(CO733>0,VLOOKUP(CO733,'Données Générales'!$B$6:$H$23,7)+(CO733-VLOOKUP(CO733,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO733,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF($AA733=1,DC733*'Données Générales'!$E$54,IF($AA734=\"\",DE732+DC733,(DE732+DC733)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA733=\"\",\"\",CY733+CZ733*(1+'Données Générales'!$E$29)+DA733*(1+'Données Générales'!$E$30)+DB733+MIN(DD733,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD733-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA733=\"\",\"\",IF(DH733>0,VLOOKUP(DH733,'Données Générales'!$B$6:$H$23,7)+(DH733-VLOOKUP(DH733,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH733,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",CZ733*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA733*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(HO$644<=$Z733,VLOOKUP(HO$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(HO$644-1=$Z733,-$CB733,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(KU$644<=$Z733,VLOOKUP(KU$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KU$644-1=$Z733,-$CB733,\"\")))","v":""},"","","","","","","","","","","","","","","","","",89,"","","",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)\n+IF($X738=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},"",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z733+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0))","v":""},{"$f":"IF($AA733=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)\n+IF($X738=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z509+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"",{"$f":"IF($AA733=\"\",\"\",IF(MY$644<=$LM733,VLOOKUP(MY$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(MY$644,$LM$645:$MU$745,$LX$641,FALSE),IF(MY$644-1=$LM733,-$MC733,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(QE$644<=$LM733,VLOOKUP(QE$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QE$644,$LM$645:$MU$745,$LX$641,FALSE),IF(QE$644-1=$LM733,-$MC733,\"\")))","v":""},"","","","","","","","","","","","","","","","",null,"",{"$f":"IF($AA733=\"\",\"\",IF(QX$644<=$LM733,VLOOKUP(QX$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(QX$644,$LM$645:$MU$745,$MN$641,FALSE),IF(QX$644-1=$LM733,-$MS733,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA733=\"\",\"\",IF(UD$644<=$LM733,VLOOKUP(UD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(UD$644,$LM$645:$MU$745,$MN$641,FALSE),IF(UD$644-1=$LM733,-$MS733,\"\")))","v":""},"","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A734=\"\",\"\",IF(OR(B734<'Input Classe Actif & SAR'!$M$55,B734>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A734=\"\",\"\",IF(OR(B734<'Input Classe Actif & SAR'!$M$55,B734>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,90,"","","",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA734=\"\",\"\",BG734+BH734*(1+'Données Générales'!$E$29)+BI734*(1+'Données Générales'!$E$30)+BJ734+MIN(IF($AA734=1,BK734,BM733+BK734),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA734=1,BK734,BM733+BK734)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA734=\"\",\"\",IF(AW734>0,VLOOKUP(AW734,'Données Générales'!$B$6:$H$23,7)+(AW734-VLOOKUP(AW734,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW734,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA734=\"\",\"\",IF($AA734=1,BK734*'Données Générales'!$E$54,IF($AA735=\"\",BM733+BK734,(BM733+BK734)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA734=\"\",\"\",BG734+BH734*(1+'Données Générales'!$E$29)+BI734*(1+'Données Générales'!$E$30)+BJ734+MIN(BL734,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL734-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA734=\"\",\"\",IF(BP734>0,VLOOKUP(BP734,'Données Générales'!$B$6:$H$23,7)+(BP734-VLOOKUP(BP734,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP734,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",BH734*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI734*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA734=\"\",\"\",CY734+CZ734*(1+'Données Générales'!$E$29)+DA734*(1+'Données Générales'!$E$30)+DB734+MIN(IF($AA734=1,DC734,DE733+DC734),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA734=1,DC734,DE733+DC734)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA734=\"\",\"\",IF(CO734>0,VLOOKUP(CO734,'Données Générales'!$B$6:$H$23,7)+(CO734-VLOOKUP(CO734,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO734,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA734=\"\",\"\",IF($AA734=1,DC734*'Données Générales'!$E$54,IF($AA735=\"\",DE733+DC734,(DE733+DC734)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA734=\"\",\"\",CY734+CZ734*(1+'Données Générales'!$E$29)+DA734*(1+'Données Générales'!$E$30)+DB734+MIN(DD734,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD734-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA734=\"\",\"\",IF(DH734>0,VLOOKUP(DH734,'Données Générales'!$B$6:$H$23,7)+(DH734-VLOOKUP(DH734,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH734,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",CZ734*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA734*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA734=\"\",\"\",IF(GB$644<=$Z734,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z734,-$AJ734,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",90,"","","",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)\n+IF($X739=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},"",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z734+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0))","v":""},{"$f":"IF($AA734=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)\n+IF($X739=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z510+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A735=\"\",\"\",IF(OR(B735<'Input Classe Actif & SAR'!$M$55,B735>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A735=\"\",\"\",IF(OR(B735<'Input Classe Actif & SAR'!$M$55,B735>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,91,"","","",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA735=\"\",\"\",BG735+BH735*(1+'Données Générales'!$E$29)+BI735*(1+'Données Générales'!$E$30)+BJ735+MIN(IF($AA735=1,BK735,BM734+BK735),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA735=1,BK735,BM734+BK735)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF(AW735>0,VLOOKUP(AW735,'Données Générales'!$B$6:$H$23,7)+(AW735-VLOOKUP(AW735,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW735,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF($AA735=1,BK735*'Données Générales'!$E$54,IF($AA736=\"\",BM734+BK735,(BM734+BK735)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA735=\"\",\"\",BG735+BH735*(1+'Données Générales'!$E$29)+BI735*(1+'Données Générales'!$E$30)+BJ735+MIN(BL735,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL735-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA735=\"\",\"\",IF(BP735>0,VLOOKUP(BP735,'Données Générales'!$B$6:$H$23,7)+(BP735-VLOOKUP(BP735,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP735,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",BH735*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI735*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA735=\"\",\"\",CY735+CZ735*(1+'Données Générales'!$E$29)+DA735*(1+'Données Générales'!$E$30)+DB735+MIN(IF($AA735=1,DC735,DE734+DC735),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA735=1,DC735,DE734+DC735)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF(CO735>0,VLOOKUP(CO735,'Données Générales'!$B$6:$H$23,7)+(CO735-VLOOKUP(CO735,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO735,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF($AA735=1,DC735*'Données Générales'!$E$54,IF($AA736=\"\",DE734+DC735,(DE734+DC735)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA735=\"\",\"\",CY735+CZ735*(1+'Données Générales'!$E$29)+DA735*(1+'Données Générales'!$E$30)+DB735+MIN(DD735,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD735-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA735=\"\",\"\",IF(DH735>0,VLOOKUP(DH735,'Données Générales'!$B$6:$H$23,7)+(DH735-VLOOKUP(DH735,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH735,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",CZ735*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA735*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA735=\"\",\"\",IF(DQ$644<=$Z735,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z735,-$AJ735,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF(JI$644<=$Z735,VLOOKUP(JI$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JI$644-1=$Z735,-$CB735,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",91,"","","",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)\n+IF($X740=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},"",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z735+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0))","v":""},{"$f":"IF($AA735=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)\n+IF($X740=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z511+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF(OS$644<=$LM735,VLOOKUP(OS$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OS$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OS$644-1=$LM735,-$MC735,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA735=\"\",\"\",IF(SR$644<=$LM735,VLOOKUP(SR$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SR$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SR$644-1=$LM735,-$MS735,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A736=\"\",\"\",IF(OR(B736<'Input Classe Actif & SAR'!$M$55,B736>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A736=\"\",\"\",IF(OR(B736<'Input Classe Actif & SAR'!$M$55,B736>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,92,"","","",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA736=\"\",\"\",BG736+BH736*(1+'Données Générales'!$E$29)+BI736*(1+'Données Générales'!$E$30)+BJ736+MIN(IF($AA736=1,BK736,BM735+BK736),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA736=1,BK736,BM735+BK736)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF(AW736>0,VLOOKUP(AW736,'Données Générales'!$B$6:$H$23,7)+(AW736-VLOOKUP(AW736,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW736,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF($AA736=1,BK736*'Données Générales'!$E$54,IF($AA737=\"\",BM735+BK736,(BM735+BK736)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA736=\"\",\"\",BG736+BH736*(1+'Données Générales'!$E$29)+BI736*(1+'Données Générales'!$E$30)+BJ736+MIN(BL736,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL736-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA736=\"\",\"\",IF(BP736>0,VLOOKUP(BP736,'Données Générales'!$B$6:$H$23,7)+(BP736-VLOOKUP(BP736,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP736,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",BH736*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI736*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA736=\"\",\"\",CY736+CZ736*(1+'Données Générales'!$E$29)+DA736*(1+'Données Générales'!$E$30)+DB736+MIN(IF($AA736=1,DC736,DE735+DC736),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA736=1,DC736,DE735+DC736)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF(CO736>0,VLOOKUP(CO736,'Données Générales'!$B$6:$H$23,7)+(CO736-VLOOKUP(CO736,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO736,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF($AA736=1,DC736*'Données Générales'!$E$54,IF($AA737=\"\",DE735+DC736,(DE735+DC736)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA736=\"\",\"\",CY736+CZ736*(1+'Données Générales'!$E$29)+DA736*(1+'Données Générales'!$E$30)+DB736+MIN(DD736,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD736-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA736=\"\",\"\",IF(DH736>0,VLOOKUP(DH736,'Données Générales'!$B$6:$H$23,7)+(DH736-VLOOKUP(DH736,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH736,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",CZ736*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA736*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF(IT$644<=$Z736,VLOOKUP(IT$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(IT$644-1=$Z736,-$CB736,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",92,"","","",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)\n+IF($X741=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},"",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z736+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0))","v":""},{"$f":"IF($AA736=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)\n+IF($X741=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z512+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF(OD$644<=$LM736,VLOOKUP(OD$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(OD$644,$LM$645:$MU$745,$LX$641,FALSE),IF(OD$644-1=$LM736,-$MC736,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA736=\"\",\"\",IF(SC$644<=$LM736,VLOOKUP(SC$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(SC$644,$LM$645:$MU$745,$MN$641,FALSE),IF(SC$644-1=$LM736,-$MS736,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A737=\"\",\"\",IF(OR(B737<'Input Classe Actif & SAR'!$M$55,B737>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A737=\"\",\"\",IF(OR(B737<'Input Classe Actif & SAR'!$M$55,B737>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,93,"","","",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA737=\"\",\"\",BG737+BH737*(1+'Données Générales'!$E$29)+BI737*(1+'Données Générales'!$E$30)+BJ737+MIN(IF($AA737=1,BK737,BM736+BK737),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA737=1,BK737,BM736+BK737)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA737=\"\",\"\",IF(AW737>0,VLOOKUP(AW737,'Données Générales'!$B$6:$H$23,7)+(AW737-VLOOKUP(AW737,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW737,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA737=\"\",\"\",IF($AA737=1,BK737*'Données Générales'!$E$54,IF($AA738=\"\",BM736+BK737,(BM736+BK737)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA737=\"\",\"\",BG737+BH737*(1+'Données Générales'!$E$29)+BI737*(1+'Données Générales'!$E$30)+BJ737+MIN(BL737,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL737-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA737=\"\",\"\",IF(BP737>0,VLOOKUP(BP737,'Données Générales'!$B$6:$H$23,7)+(BP737-VLOOKUP(BP737,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP737,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",BH737*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI737*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA737=\"\",\"\",CY737+CZ737*(1+'Données Générales'!$E$29)+DA737*(1+'Données Générales'!$E$30)+DB737+MIN(IF($AA737=1,DC737,DE736+DC737),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA737=1,DC737,DE736+DC737)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA737=\"\",\"\",IF(CO737>0,VLOOKUP(CO737,'Données Générales'!$B$6:$H$23,7)+(CO737-VLOOKUP(CO737,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO737,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA737=\"\",\"\",IF($AA737=1,DC737*'Données Générales'!$E$54,IF($AA738=\"\",DE736+DC737,(DE736+DC737)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA737=\"\",\"\",CY737+CZ737*(1+'Données Générales'!$E$29)+DA737*(1+'Données Générales'!$E$30)+DB737+MIN(DD737,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD737-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA737=\"\",\"\",IF(DH737>0,VLOOKUP(DH737,'Données Générales'!$B$6:$H$23,7)+(DH737-VLOOKUP(DH737,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH737,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",CZ737*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA737*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",93,"","","",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)\n+IF($X742=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},"",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z737+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0))","v":""},{"$f":"IF($AA737=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)\n+IF($X742=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z513+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A738=\"\",\"\",IF(OR(B738<'Input Classe Actif & SAR'!$M$55,B738>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A738=\"\",\"\",IF(OR(B738<'Input Classe Actif & SAR'!$M$55,B738>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,94,"","","",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA738=\"\",\"\",BG738+BH738*(1+'Données Générales'!$E$29)+BI738*(1+'Données Générales'!$E$30)+BJ738+MIN(IF($AA738=1,BK738,BM737+BK738),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA738=1,BK738,BM737+BK738)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA738=\"\",\"\",IF(AW738>0,VLOOKUP(AW738,'Données Générales'!$B$6:$H$23,7)+(AW738-VLOOKUP(AW738,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW738,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA738=\"\",\"\",IF($AA738=1,BK738*'Données Générales'!$E$54,IF($AA739=\"\",BM737+BK738,(BM737+BK738)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA738=\"\",\"\",BG738+BH738*(1+'Données Générales'!$E$29)+BI738*(1+'Données Générales'!$E$30)+BJ738+MIN(BL738,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL738-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA738=\"\",\"\",IF(BP738>0,VLOOKUP(BP738,'Données Générales'!$B$6:$H$23,7)+(BP738-VLOOKUP(BP738,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP738,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",BH738*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI738*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA738=\"\",\"\",CY738+CZ738*(1+'Données Générales'!$E$29)+DA738*(1+'Données Générales'!$E$30)+DB738+MIN(IF($AA738=1,DC738,DE737+DC738),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA738=1,DC738,DE737+DC738)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA738=\"\",\"\",IF(CO738>0,VLOOKUP(CO738,'Données Générales'!$B$6:$H$23,7)+(CO738-VLOOKUP(CO738,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO738,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA738=\"\",\"\",IF($AA738=1,DC738*'Données Générales'!$E$54,IF($AA739=\"\",DE737+DC738,(DE737+DC738)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA738=\"\",\"\",CY738+CZ738*(1+'Données Générales'!$E$29)+DA738*(1+'Données Générales'!$E$30)+DB738+MIN(DD738,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD738-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA738=\"\",\"\",IF(DH738>0,VLOOKUP(DH738,'Données Générales'!$B$6:$H$23,7)+(DH738-VLOOKUP(DH738,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH738,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",CZ738*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA738*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA738=\"\",\"\",IF(GB$644<=$Z738,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z738,-$AJ738,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",94,"","","",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)\n+IF($X743=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},"",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z738+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0))","v":""},{"$f":"IF($AA738=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)\n+IF($X743=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z514+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A739=\"\",\"\",IF(OR(B739<'Input Classe Actif & SAR'!$M$55,B739>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A739=\"\",\"\",IF(OR(B739<'Input Classe Actif & SAR'!$M$55,B739>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,95,"","","",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA739=\"\",\"\",BG739+BH739*(1+'Données Générales'!$E$29)+BI739*(1+'Données Générales'!$E$30)+BJ739+MIN(IF($AA739=1,BK739,BM738+BK739),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA739=1,BK739,BM738+BK739)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA739=\"\",\"\",IF(AW739>0,VLOOKUP(AW739,'Données Générales'!$B$6:$H$23,7)+(AW739-VLOOKUP(AW739,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW739,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA739=\"\",\"\",IF($AA739=1,BK739*'Données Générales'!$E$54,IF($AA740=\"\",BM738+BK739,(BM738+BK739)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA739=\"\",\"\",BG739+BH739*(1+'Données Générales'!$E$29)+BI739*(1+'Données Générales'!$E$30)+BJ739+MIN(BL739,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL739-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA739=\"\",\"\",IF(BP739>0,VLOOKUP(BP739,'Données Générales'!$B$6:$H$23,7)+(BP739-VLOOKUP(BP739,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP739,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",BH739*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI739*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA739=\"\",\"\",CY739+CZ739*(1+'Données Générales'!$E$29)+DA739*(1+'Données Générales'!$E$30)+DB739+MIN(IF($AA739=1,DC739,DE738+DC739),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA739=1,DC739,DE738+DC739)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA739=\"\",\"\",IF(CO739>0,VLOOKUP(CO739,'Données Générales'!$B$6:$H$23,7)+(CO739-VLOOKUP(CO739,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO739,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA739=\"\",\"\",IF($AA739=1,DC739*'Données Générales'!$E$54,IF($AA740=\"\",DE738+DC739,(DE738+DC739)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA739=\"\",\"\",CY739+CZ739*(1+'Données Générales'!$E$29)+DA739*(1+'Données Générales'!$E$30)+DB739+MIN(DD739,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD739-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA739=\"\",\"\",IF(DH739>0,VLOOKUP(DH739,'Données Générales'!$B$6:$H$23,7)+(DH739-VLOOKUP(DH739,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH739,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",CZ739*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA739*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA739=\"\",\"\",IF(DQ$644<=$Z739,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z739,-$AJ739,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",95,"","","",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)\n+IF($X744=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},"",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z739+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0))","v":""},{"$f":"IF($AA739=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)\n+IF($X744=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z515+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A740=\"\",\"\",IF(OR(B740<'Input Classe Actif & SAR'!$M$55,B740>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A740=\"\",\"\",IF(OR(B740<'Input Classe Actif & SAR'!$M$55,B740>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,96,"","","",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA740=\"\",\"\",BG740+BH740*(1+'Données Générales'!$E$29)+BI740*(1+'Données Générales'!$E$30)+BJ740+MIN(IF($AA740=1,BK740,BM739+BK740),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA740=1,BK740,BM739+BK740)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA740=\"\",\"\",IF(AW740>0,VLOOKUP(AW740,'Données Générales'!$B$6:$H$23,7)+(AW740-VLOOKUP(AW740,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW740,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA740=\"\",\"\",IF($AA740=1,BK740*'Données Générales'!$E$54,IF($AA741=\"\",BM739+BK740,(BM739+BK740)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA740=\"\",\"\",BG740+BH740*(1+'Données Générales'!$E$29)+BI740*(1+'Données Générales'!$E$30)+BJ740+MIN(BL740,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL740-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA740=\"\",\"\",IF(BP740>0,VLOOKUP(BP740,'Données Générales'!$B$6:$H$23,7)+(BP740-VLOOKUP(BP740,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP740,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",BH740*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI740*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA740=\"\",\"\",CY740+CZ740*(1+'Données Générales'!$E$29)+DA740*(1+'Données Générales'!$E$30)+DB740+MIN(IF($AA740=1,DC740,DE739+DC740),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA740=1,DC740,DE739+DC740)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA740=\"\",\"\",IF(CO740>0,VLOOKUP(CO740,'Données Générales'!$B$6:$H$23,7)+(CO740-VLOOKUP(CO740,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO740,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA740=\"\",\"\",IF($AA740=1,DC740*'Données Générales'!$E$54,IF($AA741=\"\",DE739+DC740,(DE739+DC740)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA740=\"\",\"\",CY740+CZ740*(1+'Données Générales'!$E$29)+DA740*(1+'Données Générales'!$E$30)+DB740+MIN(DD740,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD740-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA740=\"\",\"\",IF(DH740>0,VLOOKUP(DH740,'Données Générales'!$B$6:$H$23,7)+(DH740-VLOOKUP(DH740,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH740,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",CZ740*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA740*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",96,"","","",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)\n+IF($X745=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},"",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z740+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0))","v":""},{"$f":"IF($AA740=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)\n+IF($X745=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z516+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A741=\"\",\"\",IF(OR(B741<'Input Classe Actif & SAR'!$M$55,B741>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A741=\"\",\"\",IF(OR(B741<'Input Classe Actif & SAR'!$M$55,B741>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,97,"","","",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA741=\"\",\"\",BG741+BH741*(1+'Données Générales'!$E$29)+BI741*(1+'Données Générales'!$E$30)+BJ741+MIN(IF($AA741=1,BK741,BM740+BK741),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA741=1,BK741,BM740+BK741)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA741=\"\",\"\",IF(AW741>0,VLOOKUP(AW741,'Données Générales'!$B$6:$H$23,7)+(AW741-VLOOKUP(AW741,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW741,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA741=\"\",\"\",IF($AA741=1,BK741*'Données Générales'!$E$54,IF($AA742=\"\",BM740+BK741,(BM740+BK741)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA741=\"\",\"\",BG741+BH741*(1+'Données Générales'!$E$29)+BI741*(1+'Données Générales'!$E$30)+BJ741+MIN(BL741,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL741-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA741=\"\",\"\",IF(BP741>0,VLOOKUP(BP741,'Données Générales'!$B$6:$H$23,7)+(BP741-VLOOKUP(BP741,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP741,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",BH741*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI741*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA741=\"\",\"\",CY741+CZ741*(1+'Données Générales'!$E$29)+DA741*(1+'Données Générales'!$E$30)+DB741+MIN(IF($AA741=1,DC741,DE740+DC741),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA741=1,DC741,DE740+DC741)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA741=\"\",\"\",IF(CO741>0,VLOOKUP(CO741,'Données Générales'!$B$6:$H$23,7)+(CO741-VLOOKUP(CO741,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO741,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA741=\"\",\"\",IF($AA741=1,DC741*'Données Générales'!$E$54,IF($AA742=\"\",DE740+DC741,(DE740+DC741)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA741=\"\",\"\",CY741+CZ741*(1+'Données Générales'!$E$29)+DA741*(1+'Données Générales'!$E$30)+DB741+MIN(DD741,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD741-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA741=\"\",\"\",IF(DH741>0,VLOOKUP(DH741,'Données Générales'!$B$6:$H$23,7)+(DH741-VLOOKUP(DH741,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH741,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",CZ741*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA741*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",97,"","","",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)\n+IF($X746=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},"",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z741+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0))","v":""},{"$f":"IF($AA741=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)\n+IF($X746=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z517+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A742=\"\",\"\",IF(OR(B742<'Input Classe Actif & SAR'!$M$55,B742>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A742=\"\",\"\",IF(OR(B742<'Input Classe Actif & SAR'!$M$55,B742>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,98,"","","",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA742=\"\",\"\",BG742+BH742*(1+'Données Générales'!$E$29)+BI742*(1+'Données Générales'!$E$30)+BJ742+MIN(IF($AA742=1,BK742,BM741+BK742),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA742=1,BK742,BM741+BK742)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(AW742>0,VLOOKUP(AW742,'Données Générales'!$B$6:$H$23,7)+(AW742-VLOOKUP(AW742,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW742,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF($AA742=1,BK742*'Données Générales'!$E$54,IF($AA743=\"\",BM741+BK742,(BM741+BK742)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA742=\"\",\"\",BG742+BH742*(1+'Données Générales'!$E$29)+BI742*(1+'Données Générales'!$E$30)+BJ742+MIN(BL742,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL742-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA742=\"\",\"\",IF(BP742>0,VLOOKUP(BP742,'Données Générales'!$B$6:$H$23,7)+(BP742-VLOOKUP(BP742,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP742,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",BH742*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI742*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA742=\"\",\"\",CY742+CZ742*(1+'Données Générales'!$E$29)+DA742*(1+'Données Générales'!$E$30)+DB742+MIN(IF($AA742=1,DC742,DE741+DC742),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA742=1,DC742,DE741+DC742)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(CO742>0,VLOOKUP(CO742,'Données Générales'!$B$6:$H$23,7)+(CO742-VLOOKUP(CO742,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO742,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF($AA742=1,DC742*'Données Générales'!$E$54,IF($AA743=\"\",DE741+DC742,(DE741+DC742)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA742=\"\",\"\",CY742+CZ742*(1+'Données Générales'!$E$29)+DA742*(1+'Données Générales'!$E$30)+DB742+MIN(DD742,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD742-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA742=\"\",\"\",IF(DH742>0,VLOOKUP(DH742,'Données Générales'!$B$6:$H$23,7)+(DH742-VLOOKUP(DH742,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH742,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",CZ742*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA742*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(GB$644<=$Z742,VLOOKUP(GB$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(GB$644-1=$Z742,-$AJ742,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(KM$644<=$Z742,VLOOKUP(KM$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(KM$644-1=$Z742,-$CB742,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",98,"","","",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)\n+IF($X747=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},"",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z742+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0))","v":""},{"$f":"IF($AA742=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)\n+IF($X747=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z518+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(PW$644<=$LM742,VLOOKUP(PW$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PW$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PW$644-1=$LM742,-$MC742,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA742=\"\",\"\",IF(TV$644<=$LM742,VLOOKUP(TV$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TV$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TV$644-1=$LM742,-$MS742,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A743=\"\",\"\",IF(OR(B743<'Input Classe Actif & SAR'!$M$55,B743>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A743=\"\",\"\",IF(OR(B743<'Input Classe Actif & SAR'!$M$55,B743>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,99,"","","",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA743=\"\",\"\",BG743+BH743*(1+'Données Générales'!$E$29)+BI743*(1+'Données Générales'!$E$30)+BJ743+MIN(IF($AA743=1,BK743,BM742+BK743),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA743=1,BK743,BM742+BK743)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF(AW743>0,VLOOKUP(AW743,'Données Générales'!$B$6:$H$23,7)+(AW743-VLOOKUP(AW743,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW743,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF($AA743=1,BK743*'Données Générales'!$E$54,IF($AA744=\"\",BM742+BK743,(BM742+BK743)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA743=\"\",\"\",BG743+BH743*(1+'Données Générales'!$E$29)+BI743*(1+'Données Générales'!$E$30)+BJ743+MIN(BL743,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL743-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA743=\"\",\"\",IF(BP743>0,VLOOKUP(BP743,'Données Générales'!$B$6:$H$23,7)+(BP743-VLOOKUP(BP743,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP743,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",BH743*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI743*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA743=\"\",\"\",CY743+CZ743*(1+'Données Générales'!$E$29)+DA743*(1+'Données Générales'!$E$30)+DB743+MIN(IF($AA743=1,DC743,DE742+DC743),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA743=1,DC743,DE742+DC743)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF(CO743>0,VLOOKUP(CO743,'Données Générales'!$B$6:$H$23,7)+(CO743-VLOOKUP(CO743,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO743,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF($AA743=1,DC743*'Données Générales'!$E$54,IF($AA744=\"\",DE742+DC743,(DE742+DC743)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA743=\"\",\"\",CY743+CZ743*(1+'Données Générales'!$E$29)+DA743*(1+'Données Générales'!$E$30)+DB743+MIN(DD743,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD743-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA743=\"\",\"\",IF(DH743>0,VLOOKUP(DH743,'Données Générales'!$B$6:$H$23,7)+(DH743-VLOOKUP(DH743,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH743,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",CZ743*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA743*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","",{"$f":"IF($AA743=\"\",\"\",IF(DQ$644<=$Z743,VLOOKUP(DQ$644,$Z$645:$AJ$745,$AD$641+3,FALSE),IF(DQ$644-1=$Z743,-$AJ743,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF(JY$644<=$Z743,VLOOKUP(JY$644,$Z$645:$CB$745,$BV$641+3,FALSE),IF(JY$644-1=$Z743,-$CB743,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",99,"","","",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)\n+IF($X748=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},"",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z743+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0))","v":""},{"$f":"IF($AA743=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)\n+IF($X748=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z519+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF(PI$644<=$LM743,VLOOKUP(PI$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(PI$644,$LM$645:$MU$745,$LX$641,FALSE),IF(PI$644-1=$LM743,-$MC743,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF($AA743=\"\",\"\",IF(TH$644<=$LM743,VLOOKUP(TH$644,$LM$645:$MU$745,$LQ$641,FALSE)-VLOOKUP(TH$644,$LM$645:$MU$745,$MN$641,FALSE),IF(TH$644-1=$LM743,-$MS743,\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A744=\"\",\"\",IF(OR(B744<'Input Classe Actif & SAR'!$M$55,B744>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A744=\"\",\"\",IF(OR(B744<'Input Classe Actif & SAR'!$M$55,B744>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,100,"","","",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA744=\"\",\"\",BG744+BH744*(1+'Données Générales'!$E$29)+BI744*(1+'Données Générales'!$E$30)+BJ744+MIN(IF($AA744=1,BK744,BM743+BK744),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA744=1,BK744,BM743+BK744)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA744=\"\",\"\",IF(AW744>0,VLOOKUP(AW744,'Données Générales'!$B$6:$H$23,7)+(AW744-VLOOKUP(AW744,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW744,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA744=\"\",\"\",IF($AA744=1,BK744*'Données Générales'!$E$54,IF($AA745=\"\",BM743+BK744,(BM743+BK744)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA744=\"\",\"\",BG744+BH744*(1+'Données Générales'!$E$29)+BI744*(1+'Données Générales'!$E$30)+BJ744+MIN(BL744,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL744-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA744=\"\",\"\",IF(BP744>0,VLOOKUP(BP744,'Données Générales'!$B$6:$H$23,7)+(BP744-VLOOKUP(BP744,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP744,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",BH744*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI744*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,OR('Mapping - SARP'!$G$105='Mapping - SARP'!$G$106,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$108,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$109,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$110)),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA744=\"\",\"\",CY744+CZ744*(1+'Données Générales'!$E$29)+DA744*(1+'Données Générales'!$E$30)+DB744+MIN(IF($AA744=1,DC744,DE743+DC744),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA744=1,DC744,DE743+DC744)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA744=\"\",\"\",IF(CO744>0,VLOOKUP(CO744,'Données Générales'!$B$6:$H$23,7)+(CO744-VLOOKUP(CO744,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO744,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA744=\"\",\"\",IF($AA744=1,DC744*'Données Générales'!$E$54,IF($AA745=\"\",DE743+DC744,(DE743+DC744)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA744=\"\",\"\",CY744+CZ744*(1+'Données Générales'!$E$29)+DA744*(1+'Données Générales'!$E$30)+DB744+MIN(DD744,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD744-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA744=\"\",\"\",IF(DH744>0,VLOOKUP(DH744,'Données Générales'!$B$6:$H$23,7)+(DH744-VLOOKUP(DH744,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH744,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",CZ744*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA744*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",100,"","","",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)\n+IF($X749=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},"",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z744+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0))","v":""},{"$f":"IF($AA744=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)\n+IF($X749=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z520+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","",{"$f":"IF($A745=\"\",\"\",IF(OR(B745<'Input Classe Actif & SAR'!$M$55,B745>'Input Classe Actif & SAR'!$N$55),0,$E$640))","v":""},"","","",{"$f":"IF($A745=\"\",\"\",IF(OR(B745<'Input Classe Actif & SAR'!$M$55,B745>'Input Classe Actif & SAR'!$N$55),0,$I$640))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,101,"","","",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$5,$Y$650=2,'Mapping Calculation'!$HD$5,$Y$650=3,'Mapping Calculation'!$HE$5,$Y$650=4,'Mapping Calculation'!$HF$5),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$6,$Y$650=2,'Mapping Calculation'!$HD$6,$Y$650=3,'Mapping Calculation'!$HE$6,$Y$650=4,'Mapping Calculation'!$HF$6),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$8,$Y$650=2,'Mapping Calculation'!$HD$8,$Y$650=3,'Mapping Calculation'!$HE$8,$Y$650=4,'Mapping Calculation'!$HF$8),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)\n+IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$16,$Y$650=2,'Mapping Calculation'!$HD$16,$Y$650=3,'Mapping Calculation'!$HE$16,$Y$650=4,'Mapping Calculation'!$HF$16),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)/VLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$GV$3,$Y$650=2,'Mapping Calculation'!$GW$3,$Y$650=3,'Mapping Calculation'!$GX$3,$Y$650=4,'Mapping Calculation'!$GY$3),Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA745=\"\",\"\",BG745+BH745*(1+'Données Générales'!$E$29)+BI745*(1+'Données Générales'!$E$30)+BJ745+MIN(IF($AA745=1,BK745,BM744+BK745),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA745=1,BK745,BM744+BK745)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA745=\"\",\"\",IF(AW745>0,VLOOKUP(AW745,'Données Générales'!$B$6:$H$23,7)+(AW745-VLOOKUP(AW745,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(AW745,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","",null,"","","","","","","","","","",{"$f":"IF($AA745=\"\",\"\",IF($AA745=1,BK745*'Données Générales'!$E$54,IF($AA746=\"\",BM744+BK745,(BM744+BK745)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA745=\"\",\"\",BG745+BH745*(1+'Données Générales'!$E$29)+BI745*(1+'Données Générales'!$E$30)+BJ745+MIN(BL745,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,BL745-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA745=\"\",\"\",IF(BP745>0,VLOOKUP(BP745,'Données Générales'!$B$6:$H$23,7)+(BP745-VLOOKUP(BP745,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(BP745,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",BH745*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+BI745*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","",{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$12,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(AND(Mapping!$C$121=Mapping!$B$124,'Mapping - SARP'!$G$105='Mapping - SARP'!$G$106),HLOOKUP('Mapping Calculation'!$HG$16,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE)/VLOOKUP('Mapping Calculation'!$GZ$3,Input!$I$5:$V$205,Input!$L$1-Input!$I$1+1,FALSE),0))","v":""},"",null,{"$f":"IF($AA745=\"\",\"\",CY745+CZ745*(1+'Données Générales'!$E$29)+DA745*(1+'Données Générales'!$E$30)+DB745+MIN(IF($AA745=1,DC745,DE744+DC745),'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,IF($AA745=1,DC745,DE744+DC745)-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","","","","","","","","",{"$f":"IF($AA745=\"\",\"\",IF(CO745>0,VLOOKUP(CO745,'Données Générales'!$B$6:$H$23,7)+(CO745-VLOOKUP(CO745,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(CO745,'Données Générales'!$B$6:$H$23,5),0))","v":""},"","","","","","","","","","","","","",{"$f":"IF($AA745=\"\",\"\",IF($AA745=1,DC745*'Données Générales'!$E$54,IF($AA746=\"\",DE744+DC745,(DE744+DC745)*'Données Générales'!$E$54)))","v":""},"",{"$f":"IF($AA745=\"\",\"\",CY745+CZ745*(1+'Données Générales'!$E$29)+DA745*(1+'Données Générales'!$E$30)+DB745+MIN(DD745,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,DD745-'Données Générales'!$F$53)*'Données Générales'!$G$53)","v":""},"","",{"$f":"IF($AA745=\"\",\"\",IF(DH745>0,VLOOKUP(DH745,'Données Générales'!$B$6:$H$23,7)+(DH745-VLOOKUP(DH745,'Données Générales'!$B$6:$H$23,1))*VLOOKUP(DH745,'Données Générales'!$B$6:$H$23,5),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",CZ745*(1+'Données Générales'!$E$29)*'Données Générales'!$H$29+DA745*(1+'Données Générales'!$E$30)*'Données Générales'!$H$30)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",101,"","","",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)\n+IF($X750=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0))","v":""},"","","","",null,{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$5,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},"",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$8,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE)-IF($X$650=Choix!$A$8,HLOOKUP('Mapping Calculation'!$HH$24,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE)*(1-$O$644)+IFERROR(HLOOKUP('Mapping Calculation'!$HH$25,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z745+1,FALSE),0)*(1-$O$646),0),0))","v":""},"","","","","",{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$6,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,HLOOKUP('Mapping Calculation'!$HH$9,_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0))","v":""},{"$f":"IF($AA745=\"\",\"\",IF(Mapping!$C$121=Mapping!$B$124,\nIF(OR($X$650=1,$X$650=3),HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$14,$Y$650=2,'Mapping Calculation'!$HD$14,$Y$650=3,'Mapping Calculation'!$HE$14,$Y$650=4,'Mapping Calculation'!$HF$14),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)\n+IF($X750=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$9,$Y$650=2,'Mapping Calculation'!$HD$9,$Y$650=3,'Mapping Calculation'!$HE$9,$Y$650=4,'Mapping Calculation'!$HF$9),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0)+IFERROR(IF($X$650=5,HLOOKUP(_xlfn.IFS($Y$650=1,'Mapping Calculation'!$HC$25,$Y$650=2,'Mapping Calculation'!$HD$25,$Y$650=3,'Mapping Calculation'!$HE$25,$Y$650=4,'Mapping Calculation'!$HF$25),_xlfn.IFS($Y$650=1,'Illustration #1'!$A$1:$ZZ$100,$Y$650=2,'Illustration #2'!$A$1:$ZZ$100,$Y$650=3,'Illustration #3'!$A$1:$ZZ$100,$Y$650=4,'Illustration #4'!$A$1:$ZZ$100),$Z521+1,FALSE),0),0),\n0))","v":""},"","","","",null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Input MGPP","index":5,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Mapping Concepts'!C1","v":"CRITICAL ILLNESS INSURANCE"},null,null,null,null,null,null,null,null,null,null,"Langue","A","A"]
[]
[]
[]
[null,null,null,{"$f":"Mapping!J4","v":"Name :"},null,null,null,null,null,null,null,null,"Date du jour"]
[null,null,null,{"$f":"Mapping!J5","v":"Date :"},null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2025-02-21"}]
[]
[]
[]
[]
[]
[null,null,null,"Province : ",{"$f":"Mapping!D78","v":"Ontario"}]
[null,null,null,{"$f":"Mapping!J27","v":"Name :"}]
[null,null,null,{"$f":"Mapping!J28","v":"Gender :"},"Male"]
[null,null,null,{"$f":"Mapping!J29","v":"Age :"}]
[null,null,null,{"$f":"Mapping!Q26","v":"Investor profile :"},"Balanced"]
[null,null,null,{"$f":"Mapping!Q27","v":"Taxable income :"},250000]
[null,null,null,{"$f":"Mapping!Q28","v":"Marginal tax rate :"},{"$f":"'Scénario initial'!U353","v":0}]
[null,null,null,{"$f":"Mapping!Q29","v":"Eligible dividend tax rate :"},{"$f":"'Scénario initial'!V352","v":0}]
[null,null,null,{"$f":"Mapping!Q30","v":"Other dividend tax rate :"},{"$f":"'Scénario initial'!V353","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!Q52","v":"Name :"}]
[null,null,null,{"$f":"Mapping!Q53","v":"Tax rate on investment :"},{"$f":"'Données Générales'!D37","v":0.50170000000000003}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!Q75","v":"Insurance amount :"}]
[null,null,null,{"$f":"Mapping!Q76","v":"CI coverage (policy fee included) :"},{"$f":"IF($M$1='Mapping Concepts'!$J$4,\"$\",\"\") & FIXED(M34,0,FALSE) & IF($M$1='Mapping Concepts'!$J$4,\"\",\" $\") & \" \" & 'Mapping Concepts'!$C$92","v":"$0 per year"},null,null,null,null,null,null,"AMG"]
[null,null,null,{"$f":"Mapping!Q77","v":"Return of premiums on death (RPD) :"},{"$f":"IF($M$1='Mapping Concepts'!$J$4,\"$\",\"\") & FIXED(M35,0,FALSE) & IF($M$1='Mapping Concepts'!$J$4,\"\",\" $\") & \" \" & 'Mapping Concepts'!$C$92","v":"$0 per year"},null,null,null,null,null,null,"RPD"]
[null,null,null,{"$f":"Mapping!Q78","v":"Flexible return of premiums (FRP) :"},{"$f":"IF($M$1='Mapping Concepts'!$J$4,\"$\",\"\") & FIXED(M36,0,FALSE) & IF($M$1='Mapping Concepts'!$J$4,\"\",\" $\") & \" \" & 'Mapping Concepts'!$C$92","v":"$0 per year"},null,null,null,null,null,null,"RFP"]
[null,null,null,{"$f":"Mapping!Q79","v":"Flexible return of premiums option :"},"FRP 15"]
[null,null,null,{"$f":"Mapping!Q80","v":"Shareholder's premiums payment method :"},"Taxable benefit"]
[null,null,null,{"$f":"Mapping!Q81","v":"Show the return on the shareholder's premiums :"}]
[null,null,null,{"$f":"Mapping!Q82","v":"Show the return on the global strategy :"}]

{"sheet":"Input Classe Actif & SAR Corpo","index":6,"n_rows":639,"n_cols":28,"rows_kept":639,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Mapping!X4","v":"LIFE INSURANCE (CORPORATION)"},null,null,null,null,null,null,null,null,null,null,"Langue","A"]
[]
[]
[]
[null,null,null,{"$f":"Mapping!J4","v":"Name :"}]
[]
[null,null,null,{"$f":"Mapping!J5","v":"Date :"},null,null,null,null,null,null,null,"Date du jour",{"$f":"TODAY()","v":"2025-02-21"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Âge",50]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M7)-M9","v":1975},{"$f":"MONTH(M7)","v":2},{"$f":"DAY(M7)","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,null,"année","Mois","jour"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(M10,N10,O10)","v":"1975-02-21"}]
[null,null,null,"Province :",{"$f":"Mapping!D78","v":"Ontario"}]
[null,null,null,{"$f":"Mapping!J27","v":"Name :"}]
[null,null,null,{"$f":"Mapping!J28","v":"Gender :"},"Male"]
[null,null,null,{"$f":"Mapping!J29","v":"Age :"}]
[null,null,null,{"$f":"Mapping!J30","v":"Status :"},"Non-Fumeur"]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!X25","v":"Name :"}]
[null,null,null,{"$f":"Mapping!X26","v":"Tax rate on investment :"},{"$f":"'Scénario initial'!W423","v":0.50170000000000003}]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!X48","v":"Product :"},null,null,null,null,null,null,null,null,"Barème initial (si iA PAR)"]
[null,null,null,{"$f":"Mapping!X49","v":"Premium frequency :"},"Annually",null,null,null,null,null,null,null,{"$f":"IF(E28='Mapping - SAR'!G106,'Mapping - SAR'!G123,\"\")","v":""}]
[null,null,null,{"$f":"Mapping!X50","v":"Life expectancy :"},"82 ans",null,null,null,null,null,null,null,"Âge de décès estimé"]
[null,null,null,{"$f":"Mapping!X51","v":"Estimated age of death :"},{"$f":"M31 & \" \" & Mapping!$X$53","v":"85 years old"},null,null,null,null,null,null,null,85,"Conjoint assurable ou non (cas conjoint)"]
[null,null,null,{"$f":"Mapping!X52","v":"Joint last to die insurance :"},"No",null,null,null,null,null,null,null,{"$f":"IF(E32='Mapping - SAR'!G6,'Mapping - SAR'!G139,'Mapping - SAR'!G138)","v":"Individual"},0]
[null,null,null,{"$f":"Mapping!X79 & \" :\"","v":"Comparison scale :"},{"$f":"IF(M33=1,Mapping!X80,IF(M33=2,Mapping!X81,\"\"))","v":"Current -1%"},null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"IF(E28=Mapping!BT60,Mapping!X95,IF(E28=Mapping!BT61,Mapping!X94,IF(E28=Mapping!BT63,Mapping!X96,\"\")))","v":""},{"$f":"_xlfn.IFS(E28='Mapping - SAR'!G106,N34,E28='Mapping - SAR'!G108,M34,E28='Mapping - SAR'!G110,P34)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,0.05,{"$f":"'Données Générales'!F146","v":6.3500000000000001E-2},{"$f":"'Données Générales'!H146","v":0.05},{"$f":"'Données Générales'!G146","v":5.5E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Profil d'investisseur (1) ou Pondération (2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"Mapping!X76 & \" :\"","v":"Investor profile :"},"Balanced"]
[]
[null,null,null,null,{"$f":"'Mapping Concepts'!W70","v":"Ponderation"},{"$f":"'Mapping Concepts'!W77","v":"Yield"}]
[null,null,null,{"$f":"'Mapping Concepts'!W73 & \" :\"","v":"Equities :"},0.5,0.05]
[null,null,null,{"$f":"'Mapping Concepts'!W72 & \" :\"","v":"Fixed income :"},0.5,0.03]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"No","Comparaison avec les placements actuels"]
[null,null,null,{"$f":"Mapping!X84 & \" :\"","v":"Amount of current investments :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M45,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M45,0,FALSE) & \" $\",\"\")","v":"$0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"C'est tu un cas IRS?",0]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!X106","v":"Loan taken by :"},"Personnel",null,null,null,null,null,null,null,{"$f":"IF(M1 = \"F\",IF(E52 = \"Personnel\",\"Actionnaire\",\"Entreprise\"),IF(E52=\"Individual\",\"Shareholder\",\"Corporation\"))","v":"Corporation"}]
[null,null,null,{"$f":"Mapping!X121","v":"Guarantee fee : "}]
[null,null,null,{"$f":"Mapping!X107","v":"Loan interest rate :"},0.05]
[null,null,null,{"$f":"Mapping!X108","v":"Ratio :"},0.9]
[null,null,null,{"$f":"Mapping!X111","v":"Starting at age (included) :"},{"$f":"M56 & \" \" & Mapping!$X$53","v":" years old"}]
[null,null,null,{"$f":"Mapping!X112","v":"Finishing at age (included) :"},{"$f":"M57 & \" \" & Mapping!$X$53","v":" years old"}]
[null,null,null,{"$f":"Mapping!X113","v":"Maximum annual loan :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M58,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M58,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Emprunt annuel maximal ",null,null,null,"=SI(Mapping!$B$5=Mapping!$A$5;\"$\" & CTXT(M58;0;FAUX);\"\") & SI(Mapping!$B$5=Mapping!$A$4;CTXT(M58;0;FAUX) & \" $\";\"\")"]
[null,null,null,{"$f":"Mapping!X114","v":"Annual loan amount desired :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M59,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M59,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Montant annuel d'emprunt désiré"]
[null,null,null,{"$f":"Mapping!X115","v":"Taxable income at retirement :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M60,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M60,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Revenu imposable retraite"]
[null,null,null,{"$f":"Mapping!X122","v":"Dividend scale :"},"Actuel",null,null,null,null,null,null,null,1,"Option pour le scénario \"Taux d'emprunt +1%\""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(E61=Mapping!AE125,0,E61=Mapping!AE126,1,E61=Mapping!AE127,2)","v":{"$error":"#N/A"}},"Barème pour iA PAR (quand ce produit est choisi)"]
[null,null,null,null,null,null,null,null,null,null,null,null,500000,"Revenu quand on a rentabilité de l'assurance seulement Asset Class"]
[]
[]
[null,null,null,{"$f":"Mapping!J27","v":"Name :"}]
[null,null,null,{"$f":"Mapping!J28","v":"Gender :"},"Male"]
[null,null,null,{"$f":"Mapping!J29","v":"Age :"},{"$f":"M68 & \" \" & Mapping!$X$53","v":" years old"},null,null,null,null,null,null,null,null,"Âge du conjoint (s'il y a lieu)"]
[null,null,null,{"$f":"Mapping!J30","v":"Status :"},"Non-Fumeur"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112589655139.9424]

{"sheet":"Input Classe Actif & SAR","index":7,"n_rows":69,"n_cols":19,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Mapping!AE4","v":"LIFE INSURANCE (PERSONNAL)"},null,null,null,null,null,null,null,null,null,null,"Langue","A"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"i"]
[null,null,null,{"$f":"Mapping!J4","v":"Name :"}]
[null,null,null,null,"2022-05-30"]
[null,null,null,{"$f":"Mapping!J5","v":"Date :"},null,null,null,null,null,null,null,"Date du jour",{"$f":"TODAY()","v":"2025-02-21"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",{"$f":"TODAY()","v":45709}]
[null,null,null,null,null,null,null,null,null,null,null,"Âge",45,null,null,null,"Anglais","Français"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(M7)-M9","v":1980},{"$f":"MONTH(M7)","v":2},{"$f":"DAY(M7)","v":21},null,{"$f":"VLOOKUP(MONTH(S8),Q13:S24,2,FALSE) & \" \" & DAY(S8) & \", \" & YEAR(S8)","v":"February 21, 2025"},{"$f":"DAY(S8) & \" \" & VLOOKUP(MONTH(S8),Q13:S24,3,FALSE) & \" \" & YEAR(S8)","v":"21 février 2025"},{"$f":"IF(M1=\"F\",R10,Q10)","v":"February 21, 2025"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"année","Mois","jour"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(M10,N10,O10)","v":"1980-02-21"},null,null,null,null,"Month","Mois"]
[null,null,null,"Province :",{"$f":"Mapping!D78","v":"Ontario"},null,null,null,null,null,null,null,null,null,null,null,1,"January","janvier"]
[null,null,null,{"$f":"Mapping!J27","v":"Name :"},null,null,null,null,null,null,null,null,null,null,null,null,2,"February","février"]
[null,null,null,{"$f":"Mapping!J28","v":"Gender :"},"Male",null,null,null,null,null,null,null,null,null,null,null,3,"March","mars"]
[null,null,null,{"$f":"Mapping!J29","v":"Age :"},0,null,null,null,null,null,null,null,"Revenu imposable actuel :",null,null,null,4,"April","avril"]
[null,null,null,{"$f":"Mapping!AE25","v":"Current taxable income :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M17,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M17,0,FALSE) & \" $\",\"\")","v":"$250 000"},null,null,null,null,null,null,null,250000,null,null,null,5,"May","mai"]
[null,null,null,{"$f":"Mapping!AE26","v":"Current tax rate :"},{"$f":"VLOOKUP('Scénario initial'!V644,'Données Générales'!$B$6:$J$23,5,TRUE)","v":0.4985},null,null,null,null,null,null,null,"Revenu imposable à la retraite :",null,null,null,6,"June","juin"]
[null,null,null,{"$f":"Mapping!AE27","v":"Taxable income at retirement :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M19,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M19,0,FALSE) & \" $\",\"\")","v":"$250 000"},null,null,null,null,null,null,null,250000,null,null,null,7,"July","juillet"]
[null,null,null,{"$f":"Mapping!AE28","v":"Tax rate at retirement :"},{"$f":"VLOOKUP('Scénario initial'!W644,'Données Générales'!$B$6:$J$23,5,TRUE)","v":0.43409600000000004},null,null,null,null,null,null,null,"Retraite débutant à l'âge (inclus) :",null,null,null,8,"August","août"]
[null,null,null,{"$f":"Mapping!AE29","v":"Retirement starting at age (included) :"},{"$f":"M21 & \" \" & Mapping!$AE$30","v":"65 years old"},null,null,null,null,null,null,null,65,null,null,null,9,"September","septembre"]
[null,null,null,{"$f":"Mapping!J30","v":"Status :"},"Non-smoker",null,null,null,null,null,null,null,null,null,null,null,10,"October","octobre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"November","novembre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"December","décembre"]
[]
[null,null,null,{"$f":"Mapping!AE53","v":"Product :"},null,null,null,null,null,null,null,null,"Barème initial (si iA PAR)"]
[null,null,null,{"$f":"Mapping!AE54","v":"Premium frequency :"},"Annually",null,null,null,null,null,null,null,{"$f":"IF(E26='Mapping - SARP'!G106,'Mapping - SARP'!G123,\"\")","v":""}]
[null,null,null,{"$f":"Mapping!AE55","v":"Life expectancy :"},"82 years old",null,null,null,null,null,null,null,"Âge de décès estimé :"]
[null,null,null,{"$f":"Mapping!AE56","v":"Estimated age of death :"},{"$f":"M29 & \" \" & Mapping!$AE$30","v":"85 years old"},null,null,null,null,null,null,null,85]
[null,null,null,{"$f":"Mapping!AE57","v":"Joint last to die insurance :"},"No",null,null,null,null,null,null,null,{"$f":"IF(E30='Mapping - SARP'!G6,'Mapping - SARP'!G139,'Mapping - SARP'!G138)","v":"Individual"},0,"Conjoint assurable ou non (cas conjoint)"]
[null,null,null,{"$f":"Mapping!AE85","v":"Comparison scale"},{"$f":"IF(M31=1,Mapping!AE86,IF(M31=2,Mapping!AE87,\"\"))","v":"Current -1%"},null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"IF(E26=Mapping!BT60,Mapping!AE95,IF(E26=Mapping!BT61,Mapping!AE94,\"\"))","v":""},null,null,null,null,null,null,null,null,0.40110000000000001,{"$f":"'Données Générales'!F146","v":6.3500000000000001E-2},{"$f":"'Données Générales'!H146","v":0.05},{"$f":"'Données Générales'!G146","v":5.5E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Profil d'investisseur (1) ou Pondération (2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"Mapping!AE82 & \" :\"","v":"Investor profile :"},"Balanced"]
[]
[null,null,null,null,{"$f":"'Mapping Concepts'!Q60","v":"Ponderation"},{"$f":"'Mapping Concepts'!Q67","v":"Yield"}]
[null,null,null,{"$f":"Mapping!AE84","v":"Equities"},0.5,0.05]
[null,null,null,{"$f":"Mapping!AE83","v":"Fixed income"},0.5,0.03]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,null,{"$f":"Mapping!AE91","v":"TFSA investment :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M44,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M44,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Placement CELI"]
[null,null,null,{"$f":"Mapping!AE92","v":"RRSP investment :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M45,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M45,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Placement REER"]
[null,null,null,{"$f":"Mapping!AE93","v":"Non registered investment :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M46,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M46,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,0,"IRS ou non ?"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Placement non enregistré"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!AE116","v":"Loan interest rate :"},0.05]
[null,null,null,{"$f":"Mapping!AE117","v":"Ratio :"},0.9,null,null,null,null,null,null,null,"Âge début","Âge fin"]
[null,null,null,{"$f":"Mapping!AE120","v":"Starting at age (included) :"},{"$f":"M55 & \" \" & Mapping!$AE$30","v":" years old"}]
[null,null,null,{"$f":"Mapping!AE121","v":"Finishing at age (included) :"},{"$f":"N55 & \" \" & Mapping!$AE$30","v":" years old"}]
[null,null,null,{"$f":"Mapping!AE123","v":"Annual loan amount desired :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M57,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M57,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Montant annuel d'emprunt désiré"]
[null,null,null,{"$f":"Mapping!X113","v":"Maximum annual loan :"},{"$f":"IF(Mapping!$B$5=Mapping!$A$5,\"$\" & FIXED(M58,0,FALSE),\"\") & IF(Mapping!$B$5=Mapping!$A$4,FIXED(M58,0,FALSE) & \" $\",\"\")","v":"$0"},null,null,null,null,null,null,null,null,"Montant annuel maximal emprunt"]
[null,null,null,{"$f":"Mapping!AE124","v":"Dividend scale :"},"Current",null,null,null,null,null,null,null,1,"Option pour le scénario \"Taux d'emprunt +1%\""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFS(E59=Mapping!AE125,0,E59=Mapping!AE126,1,E59=Mapping!AE127,2)","v":0},"Barème pour iA PAR (quand ce produit est choisi)"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Mapping!J27","v":"Name :"}]
[null,null,null,{"$f":"Mapping!J28","v":"Gender :"},"Male"]
[null,null,null,{"$f":"Mapping!J29","v":"Age :"},{"$f":"M68 & \" \" & Mapping!$X$53","v":" years old"},null,null,null,null,null,null,null,null,"Âge du conjoint (s'il y a lieu)"]
[null,null,null,{"$f":"Mapping!J30","v":"Status :"},"Non-smoker"]

{"sheet":"Accueil | Home","index":8,"n_rows":426,"n_cols":18,"rows_kept":426,"cut":false,"hidden":false,"merged":[]}
[]
["2025-02-21"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]

{"sheet":"Illustration #1","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Illustration #2","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Illustration #3","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Illustration #4","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Mapping","index":13,"n_rows":261,"n_cols":72,"rows_kept":261,"cut":false,"hidden":true,"merged":[[130,11,134,11],[0,69,0,71],[0,14,0,16],[111,0,111,1],[0,21,0,23],[0,28,0,30],[23,28,23,29],[0,0,0,2],[2,0,2,2],[77,0,77,1],[0,7,0,9],[50,11,54,11],[76,11,78,11],[120,0,120,1]]}
["USERFORM6",null,null,null,null,null,null,"INFO COMMUNE UF7-UF8-UF9 ",null,null,null,null,null,null,"USERFORM7 (Assurance maladies graves)",null,null,null,null,null,null,"USERFORM8 (Assurance vie Corpo)",null,null,null,null,null,null,"USERFORM9 (Assurance vie Perso)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AUTRE"]
[]
["Liste Langue",null,null,null,null,null,null,"Advisor","Conseiller",{"$f":"IF($B$5=$A$5,H3,I3)","v":"Advisor"},null,null,null,null,"CRITICAL ILLNESS INSURANCE","ASSURANCE MALADIES GRAVES",{"$f":"IF($A$5=$B$5,O3,P3)","v":"CRITICAL ILLNESS INSURANCE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES PPT ET EXCEL"]
["F","Choix ",null,null,null,null,null,"Name :","Nom :",{"$f":"IF($A$5=$B$5,H4,I4)","v":"Name :"},null,null,null,null,null,null,null,null,null,null,null,"LIFE INSURANCE (CORPORATION)","ASSURANCE VIE (SOCIÉTÉ PAR ACTIONS)",{"$f":"IF($A$5=$B$5,V4,W4)","v":"LIFE INSURANCE (CORPORATION)"},null,null,null,null,"LIFE INSURANCE (PERSONNAL)","ASSURANCE VIE (PERSONNEL)",{"$f":"IF($A$5=$B$5,AC4,AD4)","v":"LIFE INSURANCE (PERSONNAL)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been saved","Le fichier a été sauvegardé",{"$f":"IF($A$5=$B$5,BR4,BS4)","v":"The file has been saved"}]
["A",{"$f":"'Input MGPP'!M1","v":"A"},null,null,null,null,null,"Date :","Date :",{"$f":"IF($A$5=$B$5,H5,I5)","v":"Date :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saved successfully","Sauvegarde réussie",{"$f":"IF($A$5=$B$5,BR5,BS5)","v":"Saved successfully"}]
[null,null,null,null,null,null,"????","Yukon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF($A$5=$B$5,BR6,BS6)","v":"The file has been created. You can save it."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In process…","En cours de calcul…","In process…"]
[]
[]
[]
[]
[]
["Liste déroulante produit",null,"iA PAR"]
["iA PAR","iA PAR",{"$f":"IF($A$5=$B$5,A14,B14)","v":"iA PAR"}]
["Genesis","Genesis","Genesis"]
["Legacy","Héritage","Legacy"]
["Select the product used","Sélectionner le produit utilisé","Select the product used"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporation","Société",{"$f":"IF($A$5=$B$5,V24,W24)","v":"Corporation"},null,null,null,null,"Section client, après les données communes, dans les colonnes G-H-I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIVERS MESSAGES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name :","Nom :",{"$f":"IF($A$5=$B$5,V25,W25)","v":"Name :"},null,null,null,null,"Current taxable income :","Revenu imposable actuel :",{"$f":"IF($A$5=$B$5,AC25,AD25)","v":"Current taxable income :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAJ IQPF",{"$f":"\"*Updated \" & VLOOKUP(MONTH('Données Générales'!D121),$BQ$26:$BS$37,2,FALSE) & \" \" & YEAR('Données Générales'!D121)","v":"*Updated april 2024"},{"$f":" \"*Mise-à-jour \" & VLOOKUP(MONTH('Données Générales'!D121),$BQ$26:$BS$37,3,FALSE) & \" \" & YEAR('Données Générales'!D121)","v":"*Mise-à-jour avril 2024"},{"$f":"IF($A$5=$B$5,BR25,BS25)","v":"*Updated april 2024"}]
["Create a financial strategy","Créer une stratégie financière",{"$f":"IF($A$5=$B$5,A26,B26)","v":"Create a financial strategy"},null,null,null,null,"Client","Client",{"$f":"IF($A$5=$B$5,H26,I26)","v":"Client"},null,null,null,null,"Investor profile :","Profil d'investisseur :",{"$f":"IF($A$5=$B$5,O26,P26)","v":"Investor profile :"},"Liste déroulante H71",null,null,null,"Tax rate on investment :","Taux d'imposition sur placement :",{"$f":"IF($A$5=$B$5,V26,W26)","v":"Tax rate on investment :"},null,null,null,null,"Current tax rate :","Taux d'imposition actuel :",{"$f":"IF($A$5=$B$5,AC26,AD26)","v":"Current tax rate :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"january","janvier"]
["Critical illness insurance","Assurance maladies graves",{"$f":"IF($A$5=$B$5,A27,B27)","v":"Critical illness insurance"},null,null,null,null,"Name :","Nom :",{"$f":"IF($A$5=$B$5,H27,I27)","v":"Name :"},null,null,null,null,"Taxable income :","Revenu imposable :",{"$f":"IF($A$5=$B$5,O27,P27)","v":"Taxable income :"},null,null,null,null,null,null,null,null,null,null,null,"Taxable income at retirement :","Revenu imposable à la retraite :","Taxable income at retirement :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"february","février"]
["Life insurance","Assurance vie","Life insurance",null,null,null,null,"Gender :","Sexe :",{"$f":"IF($A$5=$B$5,H28,I28)","v":"Gender :"},null,null,null,null,"Marginal tax rate :","Taux marginal :",{"$f":"IF($A$5=$B$5,O28,P28)","v":"Marginal tax rate :"},null,null,null,null,null,null,null,null,null,null,null,"Tax rate at retirement :","Taux d'imposition à la retraite :",{"$f":"IF($A$5=$B$5,AC28,AD28)","v":"Tax rate at retirement :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"march","mars"]
["Select one of the financial strategy below","Sélectionner l'une des stratégies financières ci-dessous","Select one of the financial strategy below",null,null,null,null,"Age :","Âge :",{"$f":"IF($A$5=$B$5,H29,I29)","v":"Age :"},null,null,null,null,"Eligible dividend tax rate :","Taux dividendes (déterminé) :",{"$f":"IF($A$5=$B$5,O29,P29)","v":"Eligible dividend tax rate :"},null,null,null,null,null,null,null,null,null,null,null,"Retirement starting at age (included) :","Retraite débutant à l'âge (inclus) :","Retirement starting at age (included) :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"april","avril"]
["Select financial strategies below","Sélectionner des stratégies financières ci-dessous","Select financial strategies below",null,null,null,null,"Status :","Statut :","Status :",null,null,null,null,"Other dividend tax rate :","Taux dividendes (ordinaire) :",{"$f":"IF($A$5=$B$5,O30,P30)","v":"Other dividend tax rate :"},null,null,null,null,null,null,null,null,null,null,null,"years old","ans","years old",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"may","mai"]
["Select one of the provinces below","Sélectionner une des provinces ci-dessous","Select one of the provinces below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"june","juin"]
["Select one of the illustrations below","Sélectionner une des illustrations ci-dessous","Select one of the illustrations below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"july","juillet"]
["Enter information","Inscrire les informations","Enter information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"august","août"]
["Corporation","Société par actions","Corporation",1,"Choix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"september","septembre"]
["Individual","Individuelle","Individual",2,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"october","octobre"]
["Select the type of insurance below","Sélectionnez le type d'assurance ci-dessous","Select the type of insurance below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"november","novembre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"december","décembre"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hypothèses de projection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QC","Rates of return based on the projection assumption guidelines from the Institut de Planification Financière (IFP) *","Taux de rendement inspirés des normes d’hypothèses de projection de l’institut de planification financière (IPF)*\n ",{"$f":"IF($A$5=$B$5,BR42,BS42)","v":"Rates of return based on the projection assumption guidelines from the Institut de Planification Financière (IFP) *"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autre que QC","Rates of return based on the projection assumption guidelines from FP Canada *","Taux de rendement inspirés des normes d’hypothèses de projection de FP Canada*","Rates of return based on the projection assumption guidelines from FP Canada *"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E15","v":"Male"},"Principal Corpo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conseiller","Rates of return assumptions established with your advisor","Hypothèses de taux de rendement établies avec votre conseiller","Rates of return assumptions established with your advisor"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E67","v":"Male"},"Conjoint Corpo"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR'!E15","v":"Male"},"Principal Perso"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR'!E67","v":"Male"},"Conjoint Perso",null,null,null,null,null,null,null,null,null,null,"Life insurance","Assurance vie",{"$f":"IF($A$5=$B$5,V47,W47)","v":"Life insurance"}]
[null,null,null,null,null,null,null,"Liste déroulante assuré",null,{"$f":"'Input MGPP'!E14","v":"Male"},"Principal MGPP",null,null,null,null,null,null,null,null,null,null,"Product :","Type de produit :",{"$f":"IF($A$5=$B$5,V48,W48)","v":"Product :"}]
[null,null,null,null,null,null,null,"Male","Homme",{"$f":"IF($A$5=$B$5,H49,I49)","v":"Male"},null,null,null,null,null,null,null,null,null,null,null,"Premium frequency :","Fréquence des primes :",{"$f":"IF($A$5=$B$5,V49,W49)","v":"Premium frequency :"},"Liste déroulante V181"]
[null,null,null,null,null,null,null,"Female","Femme",{"$f":"IF($A$5=$B$5,H50,I50)","v":"Female"},null,null,null,null,null,null,null,null,null,null,null,"Life expectancy :","Espérance de vie :","Life expectancy :"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J44=\"Homme\",J44=\"Male\"),$H$49,$H$50),IF(OR($J$44=\"Homme\",$J$44=\"Male\"),$I$49,$I$50))","v":"Male"},"Principal Corpo","Ajusté à la langue",null,null,"Corporation","Société par actions",{"$f":"IF($A$5=$B$5,O51,P51)","v":"Corporation"},null,null,null,null,"Estimated age of death :","Âge de décès estimé :","Estimated age of death :"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J45=\"Homme\",J45=\"Male\"),$H$49,$H$50),IF(OR($J$45=\"Homme\",$J$45=\"Male\"),$I$49,$I$50))","v":"Male"},"Conjoint Corpo",null,null,null,"Name :","Nom :",{"$f":"IF($A$5=$B$5,O52,P52)","v":"Name :"},null,null,null,null,"Joint last to die insurance :","Assurance conjointe dernier décès :","Joint last to die insurance :",null,null,null,null,"Life insurance","Assurance vie",{"$f":"IF($A$5=$B$5,AC52,AD52)","v":"Life insurance"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J46=\"Homme\",J46=\"Male\"),$H$49,$H$50),IF(OR($J$46=\"Homme\",$J$46=\"Male\"),$I$49,$I$50))","v":"Male"},"Principal Perso",null,null,null,"Tax rate on investment :","Taux d'imposition sur les placements :",{"$f":"IF($A$5=$B$5,O53,P53)","v":"Tax rate on investment :"},null,null,null,null,"years old","ans","years old",null,null,null,null,"Product :","Type de produit :",{"$f":"IF($A$5=$B$5,AC53,AD53)","v":"Product :"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J47=\"Homme\",J47=\"Male\"),$H$49,$H$50),IF(OR($J$47=\"Homme\",$J$47=\"Male\"),$I$49,$I$50))","v":"Male"},"Conjoint Perso",null,null,null,null,null,null,null,null,null,null,"Joint insurance","Assurance conjointe","Joint insurance",null,null,null,null,"Premium frequency :","Fréquence des primes :","Premium frequency :"]
["Sélection des Stratégies financières (Liste déroulante)",null,"Life insurance as an asset class",{"$f":"IF(C55=C57,1,0)","v":1},null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J48=\"Homme\",J48=\"Male\"),$H$49,$H$50),IF(OR($J$48=\"Homme\",$J$48=\"Male\"),$I$49,$I$50))","v":"Male"},"Principal MGPP",null,null,null,null,null,null,null,null,null,null,"Joint last to die insurance","Assurance conjointe payable au dernier décès","Joint last to die insurance",null,null,null,null,"Life expectancy :","Espérance de vie :","Life expectancy :"]
["Shared ownership critical illness insurance","Assurance maladies graves en propriété partagée",{"$f":"IF($A$5=$B$5,A56,B56)","v":"Shared ownership critical illness insurance"},{"$f":"IFERROR(VLOOKUP(C55,A56:C59,3,FALSE),VLOOKUP(C55,B56:C59,2,FALSE))","v":"Life insurance as an asset class"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uninsurable","Non assurable","Uninsurable",null,null,null,null,"Estimated age of death :","Âge de décès estimé :","Estimated age of death :"]
["Life insurance as an asset class","Assurance vie comme catégorie d'actif",{"$f":"IF($A$5=$B$5,A57,B57)","v":"Life insurance as an asset class"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joint last to die insurance :","Assurance conjointe dernier décès :","Joint last to die insurance :"]
["Insured retirement strategy","Stratégie d'assurance retraite",{"$f":"IF($A$5=$B$5,A58,B58)","v":"Insured retirement strategy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante produit"]
["Life insurance as an asset class and Insured retirement strategy","Assurance vie comme catégorie d'actif et stratégie d'assurance retraite",{"$f":"IF($A$5=$B$5,A59,B59)","v":"Life insurance as an asset class and Insured retirement strategy"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iA PAR","iA PAR",{"$f":"IF($A$5=$B$5,BR59,BS59)","v":"iA PAR"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equibuild","Capital Valeur",{"$f":"IF($A$5=$B$5,BR60,BS60)","v":"Equibuild"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genesis","Genesis","Genesis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Genesis IRIS","Genesis IRIS","Genesis IRIS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legacy","Héritage","Legacy"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR'!E37","v":"Balanced"},"Input Perso"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!$E$38","v":"Balanced"},"Input Corpo"]
[null,null,null,null,null,null,null,"Liste déroulante Profils d'investisseur",null,{"$f":"'Input MGPP'!E16","v":"Balanced"},"Input MGPP"]
[null,null,null,null,null,null,null,"Prudent","Prudent",{"$f":"IF($A$5=$B$5,H72,I72)","v":"Prudent"}]
[null,null,null,null,null,null,null,"Moderate","Modéré",{"$f":"IF($A$5=$B$5,H73,I73)","v":"Moderate"},null,null,null,null,null,null,null,null,null,null,null,"Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF($A$5=$B$5,V73,W73)","v":"Life insurance as an asset class"}]
[null,null,null,null,null,null,null,"Balanced","Équilibré","Balanced",null,null,null,null,"Critical illness insurance","Assurance maladies graves",{"$f":"IF($A$5=$B$5,O74,P74)","v":"Critical illness insurance"},null,null,null,null,"Compare the returns with :","Comparer les rendements avec :",{"$f":"IF($A$5=$B$5,V74,W74)","v":"Compare the returns with :"}]
[null,null,null,null,null,null,null,"Growth","Croissance","Growth",null,null,null,null,"Insurance amount :","Capital assuré :","Insurance amount :",null,null,null,null,"Ponderation","Pondération",{"$f":"IF($A$5=$B$5,V75,W75)","v":"Ponderation"}]
[null,null,null,null,null,null,null,"Aggressive","Audacieux","Aggressive",null,null,null,null,"CI coverage (policy fee included) :","Couverture AMG (incluant frais de police) :","CI coverage (policy fee included) :",null,null,null,null,"Investor profile","Profil d'investisseur","Investor profile","Liste déroulante H71"]
[null,null,"Choix","Choix du userform","Référence A1 données générales",null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(J69,H72,H72,H73,H73,H74,H74,H75,H75,H76,H76,I72,H72,I73,H73,I74,H74,I75,H75,I76,H76),_xlfn.SWITCH(J69,I72,I72,I73,I73,I74,I74,I75,I75,I76,I76,H72,I72,H73,I73,H74,I74,H75,I75,H76,I76))","v":"Balanced"},"Input Perso","Ajusté à la langue",null,null,"Return of premiums on death (RPD) :","Remboursement des primes au décès (RPD) :","Return of premiums on death (RPD) :",null,null,null,null,"Fixed income","Revenus fixes","Fixed income"]
["Sélectionner la province (Liste déroulante)",null,{"$f":"IFERROR(VLOOKUP(D78,A79:C91,3,FALSE),VLOOKUP(D78,B79:C91,2,FALSE))","v":"Ontario"},"Ontario",{"$f":"IF(B5=A5,_xlfn.SWITCH(C78,A79,B79,A80,B80,A81,B81,A82,B82,A83,B83,A84,B84,A85,B85,A86,B86,A87,B87,A88,B88,A89,B89,A90,B90,A91,B91),C78)","v":"Ontario"},null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(J70,H72,H72,H73,H73,H74,H74,H75,H75,H76,H76,I72,H72,I73,H73,I74,H74,I75,H75,I76,H76),_xlfn.SWITCH(J70,I72,I72,I73,I73,I74,I74,I75,I75,I76,I76,H72,I72,H73,I73,H74,I74,H75,I75,H76,I76))","v":"Balanced"},"Input Corpo",null,null,null,"Flexible return of premiums (FRP) :","Remboursement flexible des primes (RFP) :","Flexible return of premiums (FRP) :",null,null,null,null,"Equities","Actions","Equities"]
["Alberta","Alberta",{"$f":"IF($A$5=$B$5,A79,B79)","v":"Alberta"},null,null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(J71,H72,H72,H73,H73,H74,H74,H75,H75,H76,H76,I72,H72,I73,H73,I74,H74,I75,H75,I76,H76),_xlfn.SWITCH(J71,I72,I72,I73,I73,I74,I74,I75,I75,I76,I76,H72,I72,H73,I73,H74,I74,H75,I75,H76,I76))","v":"Balanced"},"Input MGPP",null,null,null,"Flexible return of premiums option :","Option de remboursement flexible des primes :","Flexible return of premiums option :",null,null,null,null,"Comparison scale","Barème de comparaison","Comparison scale",null,null,null,null,"Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF($A$5=$B$5,AC79,AD79)","v":"Life insurance as an asset class"}]
["British Columbia","Colombie-Britannique",{"$f":"IF($A$5=$B$5,A80,B80)","v":"British Columbia"},null,null,null,null,null,null,null,null,null,null,null,"Shareholder's premiums payment method :","Mode de paiement des primes de l'actionnaire :","Shareholder's premiums payment method :",null,null,null,null,"Current -1%","Actuel -1%","Current -1%",null,null,null,null,"Compare the returns with :","Comparer les rendements avec :","Compare the returns with :"]
["Prince Edward Island","Île-du-Prince-Édouard","Prince Edward Island",null,null,null,null,null,null,null,null,null,null,null,"Show the return on the shareholder's premiums :","Afficher le rendement des primes de l'actionnaire :","Show the return on the shareholder's premiums :",null,null,null,null,"Current -2%","Actuel -2%","Current -2%",null,null,null,null,"Ponderation","Pondération","Ponderation"]
["Manitoba","Manitoba","Manitoba",null,null,null,null,null,null,null,null,null,null,null,"Show the return on the global strategy :","Afficher le rendement global de la stratégie :","Show the return on the global strategy :",null,null,null,null,"Yield","Rendement","Yield",null,null,null,null,"Investor profile","Profil d'investisseur","Investor profile"]
["New Brunswick","Nouveau-Brunswick","New Brunswick",null,null,null,null,null,null,null,null,null,null,null,"per year","par année","per year",null,null,null,null,"Comparison with current investments","Comparaison avec les placements actuels","Comparison with current investments",null,null,null,null,"Fixed income","Revenus fixes","Fixed income"]
["Nova Scotia","Nouvelle-Écosse","Nova Scotia",null,null,null,null,null,null,null,null,null,null,null,"Flexible return of premiums option :","Option de remboursement flexible des primes","Flexible return of premiums option :",null,null,null,null,"Amount of current investments","Montant des placements actuels","Amount of current investments",null,null,null,null,"Equities","Actions","Equities"]
["Nunavut","Nunavut","Nunavut",null,null,null,null,null,null,null,null,null,null,null,"Shareholder's premiums payment method :","Mode de paiement des primes de l'actionnaire","Shareholder's premiums payment method :",null,null,null,null,"Investments/Comparative savings","Placement/Épargne comparatif",{"$f":"IF($A$5=$B$5,V85,W85)","v":"Investments/Comparative savings"},null,null,null,null,"Comparison scale","Barème de comparaison",{"$f":"IF($A$5=$B$5,AC85,AD85)","v":"Comparison scale"}]
["Ontario","Ontario",{"$f":"IF($A$5=$B$5,A86,B86)","v":"Ontario"},null,null,null,null,null,null,null,null,null,null,null,"Annual premium   ","Prime annuelle","Annual premium   ",null,null,null,null,null,null,null,null,null,null,null,"Current -1%","Actuel -1%","Current -1%"]
["Quebec","Québec","Quebec",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current -2%","Actuel -2%","Current -2%"]
["Saskatchewan","Saskatchewan","Saskatchewan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Rendement","Yield"]
["Newfoundland and Labrador","Terre-Neuve-et-Labrador","Newfoundland and Labrador",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Net of fees)","(Net de frais)","(Net of fees)"]
["Northwest Territories","Territoires du Nord-Ouest","Northwest Territories",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison with current investments","Comparaison avec les placements actuels","Comparison with current investments"]
["Yukon","Yukon","Yukon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TFSA investment :","Placement CELI :","TFSA investment :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRSP investment :","Placement REER :","RRSP investment :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non registered investment :","Placement Non enregistré :","Non registered investment :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulation fund rate :","Taux du fonds d'accumulation :",{"$f":"IF($A$5=$B$5,V94,W94)","v":"Accumulation fund rate :"},null,null,null,null,"Accumulation fund rate :","Taux du fonds d'accumulation :","Accumulation fund rate :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equibuild / Capital Valeur","Equibuild fund rate :","Taux du fonds Capital valeur :",{"$f":"IF($A$5=$B$5,V95,W95)","v":"Equibuild fund rate :"},null,null,null,null,"Equibuild fund rate :","Taux du fonds Capital valeur :","Equibuild fund rate :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legacy / Héritage","Equibuild fund rate :","Taux du fonds Capital valeur :",{"$f":"IF($A$5=$B$5,V96,W96)","v":"Equibuild fund rate :"},null,null,null,null,"Tax rates for asset class","Taux d'imposition pour la rentabilité d'assurance vie","Tax rates for asset class"]
[null,null,null,null,null,null,null,"Liste déroulante Oui/Non"]
[null,null,null,null,null,null,null,"Yes","Oui",{"$f":"IF($A$5=$B$5,H98,I98)","v":"Yes"}]
[null,null,null,null,null,null,null,"No","Non",{"$f":"IF($A$5=$B$5,H99,I99)","v":"No"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output","Sortie souhaitée",{"$f":"IF($A$5=$B$5,O105,P105)","v":"Output"},null,null,null,null,"Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF($A$5=$B$5,V105,W105)","v":"Insured Retirement Strategy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Presentation","Présentation","Presentation",null,null,null,null,"Loan taken by :","Emprunt fait par :",{"$f":"IF($A$5=$B$5,V106,W106)","v":"Loan taken by :"},"Liste déroulante V161"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export the spreadsheet","Exporter le chiffrier","Export the spreadsheet",null,null,null,null,"Loan interest rate :","Taux d'intérêt d'emprunt :",{"$f":"IF($A$5=$B$5,V107,W107)","v":"Loan interest rate :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Create the strategy","Créer la stratégie","Create the strategy",null,null,null,null,"Ratio :","Ratio :","Ratio :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reset the data","Réinitialiser les données","Reset the data",null,null,null,null,"Maximum loan","Emprunt maximum","Maximum loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"y/o","ans","y/o",null,null,null,null,"Cash value","Valeur de rachat","Cash value"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting at age (included) :","Débutant à l'âge (inclus) :","Starting at age (included) :"]
["Sélection Illustrations (Liste déroulante)",null,"Illustration #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finishing at age (included) :","Terminant à l'âge (inclus) :","Finishing at age (included) :"]
["Illustration #1","Illustration #1",{"$f":"IF($A$5=$B$5,A113,B113)","v":"Illustration #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum annual loan :","Emprunt annuel maximal :","Maximum annual loan :"]
["Illustration #2","Illustration #2",{"$f":"IF($A$5=$B$5,A114,B114)","v":"Illustration #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual loan amount desired :","Montant annuel d'emprunt désiré :","Annual loan amount desired :"]
["Illustration #3","Illustration #3","Illustration #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable income at retirement :","Revenu imposable à la retraite :","Taxable income at retirement :",null,null,null,null,"Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF($A$5=$B$5,AC115,AD115)","v":"Insured Retirement Strategy"}]
["Illustration #4","Illustration #4","Illustration #4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the maximum annual loan amount","Utiliser le montant annuel maximum de l'emprunt","Use the maximum annual loan amount",null,null,null,null,"Loan interest rate :","Taux d'intérêt d'emprunt :","Loan interest rate :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Options for \"+1% loan interest rent\" scenario","Options pour le scénario \"Taux d'emprunt +1%\"","Options for \"+1% loan interest rent\" scenario",null,null,null,null,"Ratio :","Ratio :","Ratio :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keep the same loan amount of the base scenario"," Conserver le montant du prêt du scénario de base","Keep the same loan amount of the base scenario",null,null,null,null,"Maximum loan","Emprunt maximum","Maximum loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjust loan amount at rate +1%","Ajuster le montant du prêt au taux +1%","Adjust loan amount at rate +1%",null,null,null,null,"Cash value","Valeur de rachat","Cash value"]
[null,null,"Choix",null,null,null,null,"Choix généraux",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate","Calculer","Calculate",null,null,null,null,"Starting at age (included) :","Débutant à l'âge (inclus) :","Starting at age (included) :"]
["Choix du concept pour le mapping de l'illustration",null,1,null,null,null,null,"year","an",{"$f":"IF($A$5=$B$5,H121,I121)","v":"year"},null,null,null,null,null,null,null,null,null,null,null,"Guarantee fee : ","Frais de garantie :","Guarantee fee : ",null,null,null,null,"Finishing at age (included) :","Terminant à l'âge (inclus) :","Finishing at age (included) :"]
["MGPP",1,null,null,null,null,null,"years","ans","years",null,null,null,null,null,null,null,null,null,null,null,"Dividend scale :","Barème de dividende :","Dividend scale :",null,null,null,null,"Maximum annual loan :","Emprunt annuel maximal :","Maximum annual loan :"]
["Asset Class / IRS-SAR (CORPO)",2,null,null,null,null,null,"y/o","ans",{"$f":"IF($A$5=$B$5,H123,I123)","v":"y/o"},null,null,null,null,null,null,null,null,null,null,null,"Standard rate","Taux régulier","Standard rate",null,null,null,null,"Annual loan amount desired :","Montant annuel d'emprunt désiré :","Annual loan amount desired :"]
["Asset Class / IRS-SAR (Perso)",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard rate +1%","Taux régulier +1%","Standard rate +1%",null,null,null,null,"Dividend scale :","Barème de dividende :","Dividend scale :","Dernier choix",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bonne langue"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E17","v":"Non-Fumeur"},"Principal Corpo",null,null,null,null,null,null,null,null,null,null,"Tax rate at retirement :","Taux d'imposition à la retraite","Tax rate at retirement :",null,null,null,null,"Current","Actuel","Current","Actuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.IFNA(VLOOKUP(AF125,AD125:AE127,2,FALSE),VLOOKUP(AF125,AC125:AE127,3,FALSE))","v":"Current"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E69","v":"Non-Fumeur"},"Conjoint Corpo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current -1%","Actuel -1%","Current -1%"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Input Classe Actif & SAR'!E22","v":"Non-smoker"},"Principal Perso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current -2%","Actuel -2%","Current -2%"]
[null,null,null,null,null,null,null,"Fumeur ou non",null,{"$f":"'Input Classe Actif & SAR'!E69","v":"Non-smoker"},"Conjoint Perso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard rate","Taux régulier","Standard rate"]
[null,null,null,null,null,null,null,"Non-smoker","Non-Fumeur",{"$f":"IF($A$5=$B$5,H129,I129)","v":"Non-smoker"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard rate +1%","Taux régulier +1%","Standard rate +1%"]
[null,null,null,null,null,null,null,"Smoker","Fumeur",{"$f":"IF($A$5=$B$5,H130,I130)","v":"Smoker"},null,null,null,null,"Liste déroulante Option de remboursement flexible des primes",null,{"$f":"'Input MGPP'!E37","v":"FRP 15"},null,null,null,null,null,null,null,null,null,null,null,"Tax rates for IRS","Taux d'imposition pour SAR","Tax rates for IRS"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J125=\"Non-Fumeur\",J125=\"Non-smoker\"),$H$129,$H$130),IF(OR(J125=\"Non-Fumeur\",J125=\"Non-smoker\"),$I$129,$I$130))","v":"Non-smoker"},"Principal Corpo","Ajusté à la langue",null,null,"FRP 15","RFP 15",{"$f":"IF($A$5=$B$5,O131,P131)","v":"FRP 15"},null,null,null,null,null,null,null,null,null,null,null,"Current tax rates :","Taux d'imposition actuel :","Current tax rates :"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J126=\"Non-Fumeur\",J126=\"Non-smoker\"),$H$129,$H$130),IF(OR(J126=\"Non-Fumeur\",J126=\"Non-smoker\"),$I$129,$I$130))","v":"Non-smoker"},"Conjoint Corpo",null,null,null,"FRP 65","RFP 65",{"$f":"IF($A$5=$B$5,O132,P132)","v":"FRP 65"},null,null,null,null,null,null,null,null,null,null,null,"Dividend tax rates : ","Taux de dividende ordinaire :","Dividend tax rates : "]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J127=\"Non-Fumeur\",J127=\"Non-smoker\"),$H$129,$H$130),IF(OR(J127=\"Non-Fumeur\",J127=\"Non-smoker\"),$I$129,$I$130))","v":"Non-smoker"},"Principal Perso",null,null,null,"RFP 20","FPR 20",{"$f":"IF($A$5=$B$5,O133,P133)","v":"RFP 20"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF($B$5=\"A\",IF(OR(J128=\"Non-Fumeur\",J128=\"Non-smoker\"),$H$129,$H$130),IF(OR(J128=\"Non-Fumeur\",J128=\"Non-smoker\"),$I$129,$I$130))","v":"Non-smoker"},"Conjoint Perso",null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(Q130,O131,O131,O132,O132,O133,O133,P131,O131,P132,O132,P133,O133),_xlfn.SWITCH(Q130,P131,P131,P132,P132,P133,P133,O131,P131,O132,P132,O133,P133))","v":"FRP 15"},"à garder ! Change la langue dans le Userform"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired output","Sortie souhaitée",{"$f":"IF($A$5=$B$5,V135,W135)","v":"Desired output"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PowerPoint presentation","Présentation PowerPoint",{"$f":"IF($A$5=$B$5,V136,W136)","v":"PowerPoint presentation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brief presentation","Présentation allégée",{"$f":"IF($A$5=$B$5,V137,W137)","v":"Brief presentation"}]
["MESSAGES D'ERREUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export the spreadsheet","Exporter le chiffrier","Export the spreadsheet"]
["Choose one option of language","Choisir une option de langue",{"$f":"IF($A$5=$B$5,A139,B139)","v":"Choose one option of language"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Create the strategy","Créer la stratégie","Create the strategy"]
["Choose one concept","Choisir l'un des concepts",{"$f":"IF($A$5=$B$5,A140,B140)","v":"Choose one concept"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reset the data","Réinitialiser les données","Reset the data"]
["Please insert the life insurance illustration","Merci d'insérer l'illustration d'assurance vie","Please insert the life insurance illustration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Create PDF illustration (IRS Only)","Créer l'illustration PDF (SAR Seulement)","Create PDF illustration (IRS Only)"]
["Please select an illustration","Merci de sélectionner une illustration","Please select an illustration",null,null,null,null,"Insurance","Assurance"]
["Please insert a life insurance illustration in French","Merci d'insérer une illustration d'assurance vie en français","Please insert a life insurance illustration in French",null,null,null,"Genesis","Accumulation fund rate :","Taux du fonds d'accumulation :",{"$f":"IF($A$5=$B$5,H143,I143)","v":"Accumulation fund rate :"}]
["Please insert a life insurance illustration in English","Merci d'insérer une illustration d'assurance vie en anglais","Please insert a life insurance illustration in English",null,null,null,"Héritage","Equibuild fund rate :","Taux du fonds Capital valeur :",{"$f":"IF($A$5=$B$5,H144,I144)","v":"Equibuild fund rate :"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired output","Sortie souhaitée",{"$f":"IF($A$5=$B$5,AC144,AD144)","v":"Desired output"}]
["Please insert a life insurance illustration with a corporation","Merci d'insérer une illustration d'assurance vie avec une société par actions","Please insert a life insurance illustration with a corporation",null,"test",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative investment assumptions","Hypothèses d'investissement alternatives","Alternative investment assumptions",null,null,null,null,"PowerPoint presentation","Présentation PowerPoint","PowerPoint presentation"]
["Please insert a life insurance illustration without a corporation","Merci d'insérer une illustration d'assurance vie sans société par actions","Please insert a life insurance illustration without a corporation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest","Intérêts","Interest",null,null,null,null,"Brief presentation","Présentation allégée","Brief presentation"]
["Please select the type of insurance (individual or corporation)","Merci de choisir le type d'assurance (personnel ou corporatif)","Please select the type of insurance (individual or corporation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividends","Dividendes","Dividends",null,null,null,null,"Export the spreadsheet","Exporter le chiffrier","Export the spreadsheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital gains","Gains en capital","Capital gains",null,null,null,null,"Create the strategy","Créer la stratégie","Create the strategy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total","Total",null,null,null,null,"Reset the data","Réinitialiser les données","Reset the data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation :","Allocation :","Allocation :",null,null,null,null,"Output PowerPoint or Excel","Sortie PowerPoint ou Excel","Output PowerPoint or Excel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate of return :","Taux de rendements : ","Rate of return :",null,null,null,null,"Output PDF","Sortie PDF","Output PDF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reset the desired output options","Réinitialiser les options de sorties souhaitées","Reset the desired output options"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante Mode de paiement des primes de l'actionnaire",null,{"$f":"'Input MGPP'!E38","v":"Taxable benefit"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnal saving","Épargne personnelle",{"$f":"IF($A$5=$B$5,O154,P154)","v":"Personnal saving"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paid dividends","Dividendes versés",{"$f":"IF($A$5=$B$5,O155,P155)","v":"Paid dividends"}]
[null,null,null,null,null,null,null,"Exportation cas",null,null,null,null,null,null,"Taxable benefit","Avantage imposable",{"$f":"IF($A$5=$B$5,O156,P156)","v":"Taxable benefit"}]
[null,null,null,null,null,null,null,"Export case data","Exporter les données du cas",{"$f":"IF($A$5=$B$5,H157,I157)","v":"Export case data"},null,null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(Q153,O154,O154,O155,O155,O156,O156,P154,O154,P155,O155,P156,O156),_xlfn.SWITCH(Q153,P154,P154,P155,P155,P156,P156,O154,P154,O155,P155,O156,P156))","v":"Taxable benefit"},"à garder ! Change la langue dans le Userform"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante Emprunteur",null,{"$f":"'Input Classe Actif & SAR Corpo'!$E$52","v":"Personnel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Individual","Personnel",{"$f":"IF($A$5=$B$5,V162,W162)","v":"Individual"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporation","Société",{"$f":"IF($A$5=$B$5,V163,W163)","v":"Corporation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(X161,V162,V162,V163,V163,W162,V162,W163,V163),_xlfn.SWITCH(X161,W162,W162,W163,W163,V162,W162,V163,W163))","v":"Individual"},"à garder ! Change la langue dans le Userform"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante Fréquence des primes",null,{"$f":"'Input Classe Actif & SAR'!E27","v":"Annually"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly","Mensuelle",{"$f":"IF($A$5=$B$5,AC172,AD172)","v":"Monthly"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annually","Annuelle",{"$f":"IF($A$5=$B$5,AC173,AD173)","v":"Annually"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(AE171,AC172,AC172,AC173,AC173,AD172,AC172,AD173,AC173),_xlfn.SWITCH(AE171,AD172,AD172,AD173,AD173,AC172,AD172,AC173,AD173))","v":"Annually"},"à garder ! Change la langue dans le Userform"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value for the taxable income","Veuillez entrer une valeur numérique pour le revenu imposable",{"$f":"IF($A$5=$B$5,O178,P178)","v":"Please enter a numerical value for the taxable income"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the Critical Illness insurance amount","Veuillez entrer le montant du capital assuré de la couverture maladie grave","Please enter the Critical Illness insurance amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the annual premium for the Critical Illness coverage (policy fee included)","Veuillez entrer la prime annuelle de la couverture maladie grave (incluant le frais de police)","Please enter the annual premium for the Critical Illness coverage (policy fee included)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the annual premium for the Return of Premiums on Death rider","Veuillez entrer la prime annuelle de l'avenant remboursement des primes au décès",{"$f":"IF($A$5=$B$5,O181,P181)","v":"Please enter the annual premium for the Return of Premiums on Death rider"},null,null,null,null,"Liste déroulante Fréquence des primes",null,{"$f":"'Input Classe Actif & SAR Corpo'!$E$29","v":"Annually"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the annual premium for the Flexible Return of Premiums rider","Veuillez entrer la prime annuelle de l'avenant remboursement flexible des primes",{"$f":"IF($A$5=$B$5,O182,P182)","v":"Please enter the annual premium for the Flexible Return of Premiums rider"},null,null,null,null,"Monthly","Mensuelle",{"$f":"IF($A$5=$B$5,V182,W182)","v":"Monthly"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose at least one yield to calculate","Merci de choisir au minimum un rendement à calculer","Please choose at least one yield to calculate",null,null,null,null,"Annually","Annuelle",{"$f":"IF($A$5=$B$5,V183,W183)","v":"Annually"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a year of birth greather than 1900","Veuillez entrer une année de naissance supérieure à 1900 et inférieure à aujourd'hui","Please enter a year of birth greather than 1900",null,null,null,null,null,null,{"$f":"IF(B5=\"A\",_xlfn.SWITCH(X181,V182,V182,V183,V183,W182,V182,W183,V183),_xlfn.SWITCH(X181,W182,W182,W183,W183,V182,W182,V183,W183))","v":"Annually"},"à garder ! Change la langue dans le Userform"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a valid investor profile","Veuillez sélectionner un profil d'investisseur valide","Please choose a valid investor profile"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the gender of the client","Veuillez sélectionner une option adéquate pour le sexe du client",{"$f":"IF($A$5=$B$5,AC195,AD195)","v":"Please choose a correct option for the gender of the client"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a value greater than 0 and lower than 120","Veuillez un âge supérieur à 0 et inférieur à 120","Please enter a value greater than 0 and lower than 120"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than 0 for the taxable income","Veuillez entrer un montant de revenu numérique et positif","Please enter a numerical value greather than 0 for the taxable income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than the age of insurance for the beginning age of retirement","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour le début de la retraite ","Please enter a numerical value greather than the age of insurance for the beginning age of retirement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the premium frequency","Veuillez sélectionner une option adéquate pour la fréquence des primes","Please choose a correct option for the premium frequency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value less than or equal to 100 y/o for the estimated age of death","Veuillez entrer une valeur numérique inférieure ou égale à 100 ans pour l'âge de décès estimé","Please enter a numerical value less than or equal to 100 y/o for the estimated age of death"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the investor profile","Veuillez sélectionner une option adéquate pour le profil d'investisseur","Please choose a correct option for the investor profile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities","Veuillez entrer une valeur numérique située entre 0 et 100 % pour la répartition des actions","Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than 0 for the comparison with current invesments","Veuillez entrer un montant de comparaison avec les placements numérique et positif ","Please enter a numerical value greather than 0 for the comparison with current invesments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value less than 10 % for the loan interest rent","Veuillez entrer une valeur numérique inférieure à 10 % pour le taux d'intérêt d'emprunt","Please enter a numerical value less than 10 % for the loan interest rent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 0 and 100 % for the ratio","Veuillez entrer une valeur numérique située entre 0 et 100 % pour le ratio","Please enter a numerical value ranged between 0 and 100 % for the ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR",null,null,null,null,null,null,"Please enter a numerical value greather than the age of insurance for the beginning age of loan","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour l'âge du début de l'emprunt","Please enter a numerical value greather than the age of insurance for the beginning age of loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a valid option for the gender","Veuillez choisir une option valide pour le sexe du client",{"$f":"IF($A$5=$B$5,V207,W207)","v":"Please choose a valid option for the gender"},null,null,null,null,"Please enter a numerical value greather than the age of beginning for the finishing age of loan","Veuillez entrer une valeur numérique supérieure à l'âge du début d'emprunt pour l'âge de fin d'emprunt","Please enter a numerical value greather than the age of beginning for the finishing age of loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a valid option for the premium frequency","Veuillez choisir une option valide pour la fréquence des primes",{"$f":"IF($A$5=$B$5,V208,W208)","v":"Please choose a valid option for the premium frequency"},null,null,null,null,"Please choose the scale to apply","Merci de choisir le barème à appliquer","Please choose the scale to apply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter an estimated age of death less than or equal to 100 years","Merci d'inscrire un âge de décès estimé inférieur ou égal à 100 ans","Please enter an estimated age of death less than or equal to 100 years",null,null,null,null," Equities rate of return should be greater than the one for fixed income","Le taux de rendement des actions devrait être plus grand que celui des revenus fixes"," Equities rate of return should be greater than the one for fixed income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter an estimated age of death","Merci d'inscrire un âge de décès estimé","Please enter an estimated age of death",null,null,null,null,"Please enter a numerical value ranged between 0 and 12 % for the equities yield","Veuillez entrer une valeur numérique située entre 0 et 12 % pour la rendement des actions","Please enter a numerical value ranged between 0 and 12 % for the equities yield"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a loan rate ranging between 0 and 10 %","Merci d'inscrire un taux d'emprunt entre 0 et 10 %","Please enter a loan rate ranging between 0 and 10 %",null,null,null,null,"Please enter a numerical value ranged between 0 and 10 % for the fixed income yield","Veuillez entrer une valeur numérique située entre 0 et 10 % pour la rendement des revenus fixes","Please enter a numerical value ranged between 0 and 10 % for the fixed income yield"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a loan rate","Merci d'inscrire un taux d'emprunt","Please enter a loan rate",null,null,null,null," Inconsistent ages"," Âges incohérents"," Inconsistent ages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a ratio ranging between 0 and 100 %","Merci d'inscrire un ratio entre 0 et 100 %","Please enter a ratio ranging between 0 and 100 %",null,null,null,null,"IRS inconsistent ages","SAR âges incohérents","IRS inconsistent ages"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a ratio ","Merci d'inscrire un ratio","Please enter a ratio ",null,null,null,null,"Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ",{"$f":"IF($A$5=$B$5,AC214,AD214)","v":"Please write an annual loan amount inferior to "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Inconsistent ages"," Âges incohérents"," Inconsistent ages",null,null,null,null,"IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé","IRS end age must be less than the estimated age of death"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS inconsistent ages","SAR âges incohérents","IRS inconsistent ages",null,null,null,null,"IRS end age must be less than or equal to 100 years old","L'âge de fin du SAR doit être inférieur ou égal à 100 ans","IRS end age must be less than or equal to 100 years old"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ","Please write an annual loan amount inferior to ",null,null,null,null,"Please write an annual loan amount ","Veuillez inscrire un montant annuel d'emprunt ","Please write an annual loan amount "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please write an annual loan amount","Merci d'inscrire un montant d'emprunt annuel","Please write an annual loan amount",null,null,null,null,"Pleaser enter a numerical value for \"Starting at age (included)\"","Veuillez entrer une valeur numérique pour la case \"Débutant à l'âge (inclus)","Pleaser enter a numerical value for \"Starting at age (included)\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé","IRS end age must be less than the estimated age of death",null,null,null,null,"Pleaser enter a numerical value for \"Finishing at age (included)\"","Veuillez entrer une valeur numérique pour la case \"Terminant à l'âge (inclus)","Pleaser enter a numerical value for \"Finishing at age (included)\""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS end age must be less than or equal to 100 years old","L'âge de fin du SAR doit être inférieur ou égal à 100 ans","IRS end age must be less than or equal to 100 years old",null,null,null,null,"Please calculate at least one time the maximum annual loan amount","Veuillez calculer au moins une fois l'emprunt annuel maximal","Please calculate at least one time the maximum annual loan amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enthe an IRS end age ","Merci d'inscrire un âge de fin du SAR ","Please enthe an IRS end age ",null,null,null,null,"Changes that affect the maximum annual loan amount have been made. Please calculate again the maximum annual loan amount","Des changements qui affectent le prêt maximal annuel ont été effectuées. Veuillez calculer l'emprunt annuel maximal","Changes that affect the maximum annual loan amount have been made. Please calculate again the maximum annual loan amount"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a ponderation for equities ranging between 0 and 100 %","Merci d'inscrire un pourcentage d'action entre 0 et 100 %","Please enter a ponderation for equities ranging between 0 and 100 %",null,null,null,null,"Pleaser enter a numerical value for the actual tax rates in the insurance retirement strategy","Veuillez entrer un taux d'imposition actuel pour la stratégie d'assurance retraite","Pleaser enter a numerical value for the actual tax rates in the insurance retirement strategy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a ponderation for equities","Merci d'inscrire un pourcentage d'action ","Please enter a ponderation for equities",null,null,null,null,"Please enter a dividend rate for the retirement insurance strategy","Veuillez entrer un taux de dividende ordinaire pour la stratégie d'assurance retraite","Please enter a dividend rate for the retirement insurance strategy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose to compare the returns with the investor profile or with a ponderation","Merci de choisir de comparer les rendements avec le profil d'investisseur ou avec une pondération","Please choose to compare the returns with the investor profile or with a ponderation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please select one of the investor profils proposed","Merci de sélectionner un des profils d'investisseur proposés","Please select one of the investor profils proposed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a ponderation for the equities ranging between 0 and 100 %","Merci d'entrer une pondération pour les actions entre 0 et 100 %","Please enter a ponderation for the equities ranging between 0 and 100 %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose the scale to apply","Merci de choisir le barème à appliquer","Please choose the scale to apply"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a reasonable rate of return for the equities. Between 0% and 12%","Merci d'entrer un taux de rendement raisonable pour les actions. Entre 0% et 12%","Please enter a reasonable rate of return for the equities. Between 0% and 12%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The rate of return for the equities should be greater than the rate of return for the fixed income","Le taux de rendement pour les actions devrait être plus grand que le taux de rendement pour les revenus fixes","The rate of return for the equities should be greater than the rate of return for the fixed income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a reasonable rate of return for the fixed income. Between 0% and 10%","Merci d'entrer un taux de rendement raisonable pour les revenus fixes. Entre 0% et 10%","Please enter a reasonable rate of return for the fixed income. Between 0% and 10%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the total amount of the current investments","Merci d'entrer le montant total des investissement actuels","Please enter the total amount of the current investments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis","Only numbers are allowed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N/A","N/A","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the name of the second client for the joint insurance","Veuillez inscrire le nom du deuxième client pour l'assurance conjointe","Please enter the name of the second client for the joint insurance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter an age for the joint insurance","Veuillez inscrire un âge pour l'assurance conjointe","Please enter an age for the joint insurance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a valid dividend scale option ","Veuillez choisir une barème de dividende valide","Please choose a valid dividend scale option "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please do not leave any field blank to calculate the annual loan","Veuillez ne pas laisser de cases  vides pour calculer le prêt annuel","Please do not leave any field blank to calculate the annual loan",null,null,null,null,"Message d'erreur IMMÉDIAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The allocation to alternative investments exceeds 100%.","L'allocation aux placements alternatifs dépasse 100%.","The allocation to alternative investments exceeds 100%.",null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF($A$5=$B$5,AC238,AD238)","v":"Only numbers are allowed"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please select at least one desired output option","Veuillez choisir au moins une option de sortie désirée","Please select at least one desired output option"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the youngest client as the main client","Veuillez entrez le plus jeune client comme client principal","Please enter the youngest client as the main client"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM DE FEUILLE TABLEAU RÉSUMÉ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS - standard scale","SAR - barème standard ","SAR - barème standard "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance standard scale","Assurance barème standard","Assurance barème standard"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS - standard scale -","SAR - barème taux -","SAR - barème taux -"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset class - standard scale","Rentabilité - barème standard","Rentabilité - barème standard"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset class - scale -","Rentabilité - barème taux -","Rentabilité - barème taux -"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux + 1%","Scale + 1%","Scale + 1%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS - ","SAR - ","SAR - "]

{"sheet":"Mapping Concepts","index":14,"n_rows":224,"n_cols":26,"rows_kept":224,"cut":false,"hidden":true,"merged":[]}
["CRITICAL ILLNESS INSURANCE","ASSURANCE MALADIES GRAVES",{"$f":"IF($K$4=$J$4,A1,B1)","v":"CRITICAL ILLNESS INSURANCE"},null,"Anglais","Français","Selon la langue",null,"Utile seulement pour le UserForm",null,null,null,null,null,"LIFE INSURANCE (PERSONNAL)","ASSURANCE VIE (PERSONNEL)",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O1,P1)","v":"LIFE INSURANCE (PERSONNAL)"},null,null,null,"LIFE INSURANCE (CORPORATION)","ASSURANCE VIE (SOCIÉTÉ PAR ACTIONS)",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U1,V1)","v":"LIFE INSURANCE (CORPORATION)"},null,null,"Commun SARP et SAR"]
["Anglais","Français","Selon la langue",null,null,null,null,null,null,"Liste déroulante Langue",null,null,null,null,"Anglais","Français","Selon la langue",null,null,null,"Anglais","Français","Selon la langue"]
[null,null,null,null,"Language","Langue",{"$f":"IF($K$4=$J$4,E3,F3)","v":"Language"},null,null,"F","Choix "]
["USERFORM 6",null,null,null,null,null,null,null,null,"A",{"$f":"'Input MGPP'!M1","v":"A"},null,null,null,"USERFORM 9",null,null,null,null,null,"USERFORM 8"]
["Create a financial strategy","Créer une stratégie financière",{"$f":"IF($K$4=$J$4,A5,B5)","v":"Create a financial strategy"},null,null,null,"Choix","Choix du userform",null,null,null,null,null,null,"Advisor","Conseiller",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O5,P5)","v":"Advisor"},null,null,null,"Advisor","Conseiller",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U5,V5)","v":"Advisor"}]
["Critical illness insurance","Assurance maladies graves",{"$f":"IF($K$4=$J$4,A6,B6)","v":"Critical illness insurance"},null,"Liste déroulante Province",null,{"$f":"IF(OR(H6=E7,H6=F7),G7,IF(OR(H6=E8,H6=F8),G8,IF(OR(H6=E9,H6=F9),G9,IF(OR(H6=E10,H6=F10),G10,IF(OR(H6=E11,H6=F11),G11,IF(OR(H6=E12,H6=F12),G12,IF(OR(H6=E13,H6=F13),G13,IF(OR(H6=E14,H6=F14),G14,IF(OR(H6=E15,H6=F15),G15,IF(OR(H6=E16,H6=F16),G16,IF(OR(H6=E17,H6=F17),G17,IF(OR(H6=E18,H6=F18),G18,G19))))))))))))","v":"Quebec"},"Québec",null,null,null,null,null,null,"First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O6,P6)","v":"First name :"},null,null,null,"First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U6,V6)","v":"First name :"}]
["Life insurance","Assurance vie",{"$f":"IF($K$4=$J$4,A7,B7)","v":"Life insurance"},null,"Alberta","Alberta",{"$f":"IF($K$4=$J$4,E7,F7)","v":"Alberta"},null,null,null,null,null,null,null,"Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O7,P7)","v":"Last name :"},null,null,null,"Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U7,V7)","v":"Last name :"}]
["Select one of the financial strategy below","Sélectionner l'une des stratégies financières ci-dessous","Select one of the financial strategy below",null,"British Columbia","Colombie-Britannique",{"$f":"IF($K$4=$J$4,E8,F8)","v":"British Columbia"}]
["Select financial strategies below","Sélectionner des stratégies financières ci-dessous","Select financial strategies below",null,"Prince Edward Island","Île-du-Prince-Édouard",{"$f":"IF($K$4=$J$4,E9,F9)","v":"Prince Edward Island"}]
["Select one of the provinces below","Sélectionner une des provinces ci-dessous","Select one of the provinces below",null,"Manitoba","Manitoba","Manitoba"]
["Select one of the illustrations below","Sélectionner une des illustrations ci-dessous","Select one of the illustrations below",null,"New Brunswick","Nouveau-Brunswick","New Brunswick"]
["Enter information","Inscrire les informations","Enter information",null,"Nova Scotia","Nouvelle-Écosse","Nova Scotia"]
["Corporation","Société par actions","Corporation",null,"Nunavut","Nunavut","Nunavut"]
["Individual","Individuelle","Individual",null,"Ontario","Ontario","Ontario"]
[null,null,null,null,"Quebec","Québec","Quebec"]
[null,null,null,null,"Saskatchewan","Saskatchewan","Saskatchewan"]
[null,null,null,null,"Newfoundland and Labrador","Terre-Neuve-et-Labrador","Newfoundland and Labrador",null,null,null,null,null,null,null,"Client","Client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O17,P17)","v":"Client"},null,null,null,"Client","Client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U17,V17)","v":"Client"}]
[null,null,null,null,"Northwest Territories","Territoires du Nord-Ouest","Northwest Territories",null,null,null,null,null,null,null,"First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O18,P18)","v":"First name :"},null,null,null,"First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U18,V18)","v":"First name :"}]
[null,null,null,null,"Yukon","Yukon","Yukon",null,null,null,null,null,null,null,"Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O19,P19)","v":"Last name :"},null,null,null,"Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U19,V19)","v":"Last name :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sex :","Sexe :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O20,P20)","v":"Sex :"},null,null,null,"Sex :","Sexe :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U20,V20)","v":"Sex :"}]
[null,null,null,null,"Liste déroulante des Illustrations",null,null,null,null,null,null,null,null,null,"Birth date :","Date de naissance :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O21,P21)","v":"Birth date :"},null,null,null,"Birth date :","Date de naissance :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U21,V21)","v":"Birth date :"}]
[null,null,null,null,"Illustration #1","Illustration #1",{"$f":"IF($K$4=$J$4,E22,F22)","v":"Illustration #1"},null,null,null,null,null,null,null,"Current taxable income :","Revenu imposable actuel :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O22,P22)","v":"Current taxable income :"}]
[null,null,null,null,"Illustration #2","Illustration #2",{"$f":"IF($K$4=$J$4,E23,F23)","v":"Illustration #2"},null,null,null,null,null,null,null,"Current tax rate :","Taux d'imposition actuel :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O23,P23)","v":"Current tax rate :"}]
[null,null,null,null,"Illustration #3","Illustration #3",{"$f":"IF($K$4=$J$4,E24,F24)","v":"Illustration #3"},null,null,null,null,null,null,null,"Taxable income at retirement :","Revenu imposable à la retraite :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O24,P24)","v":"Taxable income at retirement :"}]
[null,null,null,null,"Illustration #4","Illustration #4",{"$f":"IF($K$4=$J$4,E25,F25)","v":"Illustration #4"},null,null,null,null,null,null,null,"Tax rate at retirement :","Taux d'imposition à la retraite :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O25,P25)","v":"Tax rate at retirement :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirement starting at age (included) :","Retraite débutant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O26,P26)","v":"Retirement starting at age (included) :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"years old","ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O27,P27)","v":"years old"}]
[null,null,null,null,"Liste déroulante des Stratégies financières"]
["USERFORM 7",null,null,null,"Shared ownership critical illness insurance","Assurance maladies graves en propriété partagée",{"$f":"IF($K$4=$J$4,E29,F29)","v":"Shared ownership critical illness insurance"}]
["Advisor","Conseiller",{"$f":"IF($K$4=$J$4,A30,B30)","v":"Advisor"},null,"Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF($K$4=$J$4,E30,F30)","v":"Life insurance as an asset class"}]
["Name :","Nom :",{"$f":"IF($K$4=$J$4,A31,B31)","v":"Name :"},null,"Insured retirement strategy","Stratégie d'assurance retraite",{"$f":"IF($K$4=$J$4,E31,F31)","v":"Insured retirement strategy"}]
["Date (DD-MM-YYYY) :","Date (JJ-MM-AAAA) :",{"$f":"IF($K$4=$J$4,A32,B32)","v":"Date (DD-MM-YYYY) :"},null,"Life insurance as an asset class and Insured retirement strategy","Rentabilité de l'assurance vie et Stratégie d'assurance retraite",{"$f":"IF($K$4=$J$4,E32,F32)","v":"Life insurance as an asset class and Insured retirement strategy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corporation","Société",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U33,V33)","v":"Corporation"}]
[null,null,null,null,"Liste déroulante Oui/Non",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U34,V34)","v":"Name :"}]
[null,null,null,null,"Yes","Oui",{"$f":"IF($K$4=$J$4,E35,F35)","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax rate on investment :","Taux d'imposition sur placement :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U35,V35)","v":"Tax rate on investment :"}]
[null,null,null,null,"No","Non",{"$f":"IF($K$4=$J$4,E36,F36)","v":"No"}]
[]
[null,null,null,null,"Liste déroulante assuré",null,{"$f":"IF(OR('Input MGPP'!E14 = E39, 'Input MGPP'!E14 = F39), G39, G40)","v":"Male"}]
[null,null,null,null,"Male","Homme",{"$f":"IF($K$4=$J$4,E39,F39)","v":"Male"}]
[null,null,null,null,"Female","Femme",{"$f":"IF($K$4=$J$4,E40,F40)","v":"Female"}]
[]
["Client","Client",{"$f":"IF($K$4=$J$4,A42,B42)","v":"Client"},null,"Liste déroulante Profils d'investisseur"]
["Nom :","Nom :","Nom :",null,null,null,{"$f":"IF(OR('Input MGPP'!E16 = E44, 'Input MGPP'!E16 = F44), G44, IF(OR('Input MGPP'!E16 = E45, 'Input MGPP'!E16 = F45), G45, IF(OR('Input MGPP'!E16 = E46, 'Input MGPP'!E16 = F46), G46, IF(OR('Input MGPP'!E16 = E47, 'Input MGPP'!E16 = F47), G47, IF(OR('Input MGPP'!E16 = E48, 'Input MGPP'!E16 = F48), G48, \"\")))))","v":"Balanced"},null,null,null,null,null,null,null,"Life insurance","Assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O43,P43)","v":"Life insurance"}]
["Gender :","Sexe :","Gender :",null,"Prudent","Prudent",{"$f":"IF($K$4=$J$4,E44,F44)","v":"Prudent"},null,null,null,null,null,null,null,"Product :","Type de produit :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O44,P44)","v":"Product :"}]
["Birth date :","Date de naissance :","Birth date :",null,"Moderate","Modéré",{"$f":"IF($K$4=$J$4,E45,F45)","v":"Moderate"},null,null,null,null,null,null,null,"Premium frequency :","Fréquence des primes :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O45,P45)","v":"Premium frequency :"}]
["Investor profile :","Profil d'investisseur :","Investor profile :",null,"Balanced","Équilibré",{"$f":"IF($K$4=$J$4,E46,F46)","v":"Balanced"},null,null,null,null,null,null,null,"Life expectancy :","Espérance de vie :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O46,P46)","v":"Life expectancy :"}]
["Taxable income :","Revenu imposable :","Taxable income :",null,"Growth","Croissance",{"$f":"IF($K$4=$J$4,E47,F47)","v":"Growth"},null,null,null,null,null,null,null,"Estimated age of death :","Âge de décès estimé :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O47,P47)","v":"Estimated age of death :"}]
["Marginal tax rate :","Taux marginal :","Marginal tax rate :",null,"Aggresive","Audacieux",{"$f":"IF($K$4=$J$4,E48,F48)","v":"Aggresive"},null,null,null,null,null,null,null,"Joint last to die insurance","Assurance conjointe payable au dernier décès",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O48,P48)","v":"Joint last to die insurance"}]
["Eligible dividend tax rate :","Taux dividendes (déterminé) :","Eligible dividend tax rate :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life insurance","Assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U49,V49)","v":"Life insurance"}]
["Other dividend tax rate :","Taux dividendes (ordinaire) :","Other dividend tax rate :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product :","Type de produit :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U50,V50)","v":"Product :"}]
[null,null,null,null,"Choix généraux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Premium frequency :","Fréquence des primes :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U51,V51)","v":"Premium frequency :"}]
[null,null,null,null,"year","an",{"$f":"IF($K$4=$J$4,E52,F52)","v":"year"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Life expectancy :","Espérance de vie :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U52,V52)","v":"Life expectancy :"}]
[null,null,null,null,"years","ans",{"$f":"IF($K$4=$J$4,E53,F53)","v":"years"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated age of death :","Âge de décès estimé :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U53,V53)","v":"Estimated age of death :"}]
[null,null,null,null,"y/o","ans",{"$f":"IF($K$4=$J$4,E54,F54)","v":"y/o"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Joint last to die insurance","Assurance conjointe payable au dernier décès",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U54,V54)","v":"Joint last to die insurance"}]
[null,null,null,null,"Outdated version","Version périmée",{"$f":"IF($K$4=$J$4,E55,F55)","v":"Outdated version"},null,null,null,null,null,null,null,null,null,null,null,null,null,"years old","ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U55,V55)","v":"years old"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O58,P58)","v":"Life insurance as an asset class"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compare the returns with :","Comparer les rendements avec :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O59,P59)","v":"Compare the returns with :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ponderation","Pondération",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O60,P60)","v":"Ponderation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investor profile","Profil d'investisseur",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O61,P61)","v":"Investor profile"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed income","Revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O62,P62)","v":"Fixed income"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equities","Actions",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O63,P63)","v":"Equities"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard :","Barème :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O64,P64)","v":"Standard :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scale -1%","Taux -1%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O65,P65)","v":"Scale -1%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scale -2%","Taux -2%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O66,P66)","v":"Scale -2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Rendement",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O67,P67)","v":"Yield"}]
["Corporation","Société par actions",{"$f":"IF($K$4=$J$4,A68,B68)","v":"Corporation"},null,null,null,null,null,null,null,null,null,null,null,"(Net of fees)","(Net de frais)",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O68,P68)","v":"(Net of fees)"},null,null,null,"Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U68,V68)","v":"Life insurance as an asset class"}]
["Name :","Nom :",{"$f":"IF($K$4=$J$4,A69,B69)","v":"Name :"},null,null,null,null,null,null,null,null,null,null,null,"Comparison with current investments","Comparaison avec les placements actuels",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O69,P69)","v":"Comparison with current investments"},null,null,null,"Compare the returns with :","Comparer les rendements avec :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U69,V69)","v":"Compare the returns with :"}]
["Tax rate on investment :","Taux d'imposition sur les placements :",{"$f":"IF($K$4=$J$4,A70,B70)","v":"Tax rate on investment :"},null,null,null,null,null,null,null,null,null,null,null,"TFSA investment :","Placement CELI :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O70,P70)","v":"TFSA investment :"},null,null,null,"Ponderation","Pondération",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U70,V70)","v":"Ponderation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRSP investment :","Placement REER :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O71,P71)","v":"RRSP investment :"},null,null,null,"Investor profile","Profil d'investisseur",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U71,V71)","v":"Investor profile"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non registered investment :","Placement Non enregistré :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O72,P72)","v":"Non registered investment :"},null,null,null,"Fixed income","Revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U72,V72)","v":"Fixed income"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equities","Actions",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U73,V73)","v":"Equities"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Standard :","Barème :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U74,V74)","v":"Standard :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scale -1%","Taux -1%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U75,V75)","v":"Scale -1%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scale -2%","Taux -2%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U76,V76)","v":"Scale -2%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield","Rendement",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U77,V77)","v":"Yield"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Comparison with current investments","Comparaison avec les placements actuels",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U78,V78)","v":"Comparison with current investments"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total amount","Montant total",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U79,V79)","v":"Total amount"}]
[]
[]
[]
["Critical illness insurance","Assurance maladies graves",{"$f":"IF($K$4=$J$4,A83,B83)","v":"Critical illness insurance"}]
["Insured capital :","Capital assuré :","Insured capital :",null,"Liste déroulante Méthode de paiement de la prime de l'actionnaire",null,{"$f":"IF(OR('Input MGPP'!E38 = E85, 'Input MGPP'!E38 = F85), G85, IF(OR('Input MGPP'!E38 = E86, 'Input MGPP'!E38 = F86), G86, IF(OR('Input MGPP'!E38 = E87, 'Input MGPP'!E38  = F87), G87,\"\")))","v":"Taxable benefit"}]
["Critical illness (CI) :","Assurance maladies graves (AMG) :","Critical illness (CI) :",null,"Personnal saving","Épargne personnelle",{"$f":"IF($K$4=$J$4,E85,F85)","v":"Personnal saving"},null,null,null,null,null,null,null,"Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O85,P85)","v":"Insured Retirement Strategy"}]
["Return of premiums on death (RPD) :","Remboursement des primes au décès (RPD) :","Return of premiums on death (RPD) :",null,"Paid dividends","Dividendes versés",{"$f":"IF($K$4=$J$4,E86,F86)","v":"Paid dividends"},null,null,null,null,null,null,null,"Loan interest rent :","Taux d'intérêt d'emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O86,P86)","v":"Loan interest rent :"}]
["Flexible return of premiums (FRP) :","Remboursement flexible des primes (RFP) :","Flexible return of premiums (FRP) :",null,"Taxable benefit","Avantage imposable",{"$f":"IF($K$4=$J$4,E87,F87)","v":"Taxable benefit"},null,null,null,null,null,null,null,"Ratio :","Ratio :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O87,P87)","v":"Ratio :"}]
["Flexible return of premiums option :","Option de remboursement flexible des primes :","Flexible return of premiums option :",null,null,null,null,null,null,null,null,null,null,null,"Maximum loan","Emprunt maximum",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O88,P88)","v":"Maximum loan"}]
["Shareholder's premiums payment method :","Mode de paiement des primes de l'actionnaire :","Shareholder's premiums payment method :",null,null,null,null,null,null,null,null,null,null,null,"Cash value","Valeur de rachat",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O89,P89)","v":"Cash value"}]
["Show the return on the shareholder's premiums :","Afficher le rendement des primes de l'actionnaire :","Show the return on the shareholder's premiums :",null,"Liste déroulante Méthode de remboursement flexible des primes",null,{"$f":"IF(OR('Input MGPP'!E37 = E91,'Input MGPP'!E37 = F91), G91, IF(OR('Input MGPP'!E37 = E92,'Input MGPP'!E37 = F92),G92,\"\"))","v":"FRP 15"},null,null,null,null,null,null,null,"Starting at age (included) :","Débutant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O90,P90)","v":"Starting at age (included) :"}]
["Show the return on the global strategy :","Afficher le rendement global de la stratégie :","Show the return on the global strategy :",null,"FRP 15","RFP 15",{"$f":"IF($K$4=$J$4,E91,F91)","v":"FRP 15"},null,null,null,null,null,null,null,"Finishing at age (included) :","Terminant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O91,P91)","v":"Finishing at age (included) :"}]
["per year","par année",{"$f":"IF($K$4=$J$4,A92,B92)","v":"per year"},null,"FRP 65","RFP 65",{"$f":"IF($K$4=$J$4,E92,F92)","v":"FRP 65"},null,null,null,null,null,null,null,"Maximum annual loan amount :","Montant annuel maximal emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O92,P92)","v":"Maximum annual loan amount :"}]
["Flexible return of premiums option :","Option de remboursement flexible des primes",{"$f":"IF($K$4=$J$4,A93,B93)","v":"Flexible return of premiums option :"},null,"RFP 20","FPR 20",{"$f":"IF($K$4=$J$4,E93,F93)","v":"RFP 20"},null,null,null,null,null,null,null,"Annual loan amount desired :","Montant annuel d'emprunt désiré :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O93,P93)","v":"Annual loan amount desired :"}]
["Shareholder's premiums payment method :","Mode de paiement des primes de l'actionnaire","Shareholder's premiums payment method :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U94,V94)","v":"Insured Retirement Strategy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan taken by :","Emprunt fait par :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U95,V95)","v":"Loan taken by :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan interest rent :","Taux d'intérêt d'emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U96,V96)","v":"Loan interest rent :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio :","Ratio :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U97,V97)","v":"Ratio :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum loan","Emprunt maximum",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U98,V98)","v":"Maximum loan"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash value","Valeur de rachat",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U99,V99)","v":"Cash value"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Starting at age (included) :","Débutant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U100,V100)","v":"Starting at age (included) :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finishing at age (included) :","Terminant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U101,V101)","v":"Finishing at age (included) :"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum annual loan amount :","Montant annuel maximal emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U102,V102)","v":"Maximum annual loan amount :"}]
["Output","Sortie souhaitée",{"$f":"IF($K$4=$J$4,A103,B103)","v":"Output"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual loan amount desired :","Montant annuel d'emprunt désiré :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U103,V103)","v":"Annual loan amount desired :"}]
["Presentation","Présentation",{"$f":"IF($K$4=$J$4,A104,B104)","v":"Presentation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable income at retirement :","Revenu imposable à la retraite :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U104,V104)","v":"Taxable income at retirement :"}]
["Export the spreadsheet","Exporter le chiffrier",{"$f":"IF($K$4=$J$4,A105,B105)","v":"Export the spreadsheet"},null,null,null,null,null,null,null,null,null,null,null,"Desired output","Sortie souhaitée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O105,P105)","v":"Desired output"}]
["Create the strategy","Créer la stratégie",{"$f":"IF($K$4=$J$4,A106,B106)","v":"Create the strategy"},null,null,null,null,null,null,null,null,null,null,null,"Full presentation","Présentation complète",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O106,P106)","v":"Full presentation"}]
["Reset the data","Réinitialiser les données","Reset the data",null,null,null,null,null,null,null,null,null,null,null,"Brief presentation","Présentation allégée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O107,P107)","v":"Brief presentation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export the spreadsheet","Exporter le chiffrier",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O108,P108)","v":"Export the spreadsheet"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Create the strategy","Créer la stratégie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O109,P109)","v":"Create the strategy"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reset the data","Réinitialiser les données",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O110,P110)","v":"Reset the data"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante Fréquence des primes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!O99 = O117, P117), Q117, Q118)","v":"Annually"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monthly","Mensuelle",{"$f":"IF($K$4=$J$4,O117,P117)","v":"Monthly"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annually","Annuelle",{"$f":"IF($K$4=$J$4,O118,P118)","v":"Annually"}]
["MESSAGES D'ERREUR"]
["USERFORM 6"]
["Choose one option of language","Choisir une option de langue",{"$f":"IF($K$4=$J$4,A121,B121)","v":"Choose one option of language"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Desired output","Sortie souhaitée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U121,V121)","v":"Desired output"}]
["Choose one concept","Choisir l'un des concepts",{"$f":"IF($K$4=$J$4,A122,B122)","v":"Choose one concept"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full presentation","Présentation complète",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U122,V122)","v":"Full presentation"}]
["Please insert the life insurance illustration","Merci d'insérer l'illustration d'assurance vie",{"$f":"IF($K$4=$J$4,A123,B123)","v":"Please insert the life insurance illustration"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brief presentation","Présentation allégée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U123,V123)","v":"Brief presentation"}]
["Please select an illustration","Merci de sélectionner une illustration",{"$f":"IF($K$4=$J$4,A124,B124)","v":"Please select an illustration"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Export the spreadsheet","Exporter le chiffrier",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U124,V124)","v":"Export the spreadsheet"}]
["Please insert a life insurance illustration in French","Merci d'insérer une illustration d'assurance vie en français",{"$f":"IF($K$4=$J$4,A125,B125)","v":"Please insert a life insurance illustration in French"},null,null,null,null,null,null,null,null,null,null,null,"Liste déroulante Profils d'investisseur",null,null,null,null,null,"Create the strategy","Créer la stratégie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U125,V125)","v":"Create the strategy"}]
["Please insert a life insurance illustration in English","Merci d'insérer une illustration d'assurance vie en anglais","Please insert a life insurance illustration in English",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!O104 = O127,'Input Classe Actif & SAR'!O104 = P127), Q127, IF(OR('Input Classe Actif & SAR'!O104 = O128, 'Input Classe Actif & SAR'!O104 = P128), Q128, IF(OR('Input Classe Actif & SAR'!O104 = O129, 'Input Classe Actif & SAR'!O104 = P129), Q129, IF(OR('Input Classe Actif & SAR'!O104 = O130, 'Input Classe Actif & SAR'!O104 = P130), Q130, IF(OR('Input Classe Actif & SAR'!O104 = O131, 'Input Classe Actif & SAR'!O104 = P131), Q131, \"\")))))","v":""},null,null,null,"Reset the data","Réinitialiser les données",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U126,V126)","v":"Reset the data"}]
["Please insert a life insurance illustration with a corporation","Merci d'insérer une illustration d'assurance vie avec une compagnie","Please insert a life insurance illustration with a corporation",null,null,null,null,null,null,null,null,null,null,null,"Prudent","Prudent",{"$f":"IF($K$4=$J$4,O127,P127)","v":"Prudent"}]
["Please insert a life insurance illustration without a corporation","Merci d'insérer une illustration d'assurance vie sans compagnie","Please insert a life insurance illustration without a corporation",null,null,null,null,null,null,null,null,null,null,null,"Moderate","Modéré",{"$f":"IF($K$4=$J$4,O128,P128)","v":"Moderate"}]
["Please select the type of insurance (individual or corporation)","Merci de choisir le type d'assurance (personnel ou corporatif)","Please select the type of insurance (individual or corporation)",null,null,null,null,null,null,null,null,null,null,null,"Balanced","Équilibré",{"$f":"IF($K$4=$J$4,O129,P129)","v":"Balanced"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth","Croissance",{"$f":"IF($K$4=$J$4,O130,P130)","v":"Growth"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggresive","Audacieux",{"$f":"IF($K$4=$J$4,O131,P131)","v":"Aggresive"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USERFORM 9",null,null,null,null,null,"MESSAGES D'ERREUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the gender of the client","Veuillez sélectionner une option adéquate pour le sexe du client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O141,P141)","v":"Please choose a correct option for the gender of the client"},null,null,null,"USERFORM 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a year of birth greather than 1900","Veuillez entrer une année de naissance supérieure à 1900 et inférieure à aujourd'hui",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O142,P142)","v":"Please enter a year of birth greather than 1900"},null,null,null,"Please choose a valid option for the gender","Veuillez choisir une option valide pour le sexe du client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U142,V142)","v":"Please choose a valid option for the gender"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than 0 for the taxable income","Veuillez entrer un montant de revenu numérique et positif",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O143,P143)","v":"Please enter a numerical value greather than 0 for the taxable income"},null,null,null,"Please choose a valid option for the premium frequency","Veuillez choisir une option valide pour la fréquence des primes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U143,V143)","v":"Please choose a valid option for the premium frequency"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than the age of insurance for the beginning age of retirement","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour le début de la retraite ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O144,P144)","v":"Please enter a numerical value greather than the age of insurance for the beginning age of retirement"},null,null,null,"Please enter an estimated age of death less than or equal to 90 years","Merci d'inscrire un âge de décès estimé inférieur ou égal à 90 ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U144,V144)","v":"Please enter an estimated age of death less than or equal to 90 years"}]
["USERFORM 7",null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the premium frequency","Veuillez sélectionner une option adéquate pour la fréquence des primes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O145,P145)","v":"Please choose a correct option for the premium frequency"},null,null,null,"Please enter an estimated age of death","Merci d'inscrire un âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U145,V145)","v":"Please enter an estimated age of death"}]
["Please enter a numerical value for the taxable income","Veuillez entrer une valeur numérique pour le revenu imposable",{"$f":"IF($K$4=$J$4,A146,B146)","v":"Please enter a numerical value for the taxable income"},null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value less or equal to 90 y/o for the estimated age of death","Veuillez entrer une valeur numérique inférieure ou égale à 90 ans pour l'âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O146,P146)","v":"Please enter a numerical value less or equal to 90 y/o for the estimated age of death"},null,null,null,"Please enter a loan rate ranging between 0 and 10 %","Merci d'inscrire un taux d'emprunt entre 0 et 10 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U146,V146)","v":"Please enter a loan rate ranging between 0 and 10 %"}]
["Please enter a numerical value for the insured capital","Veuillez entrer une valeur numérique pour le capital assuré",{"$f":"IF($K$4=$J$4,A147,B147)","v":"Please enter a numerical value for the insured capital"},null,null,null,null,null,null,null,null,null,null,null,"Please choose a correct option for the investor profile","Veuillez sélectionner une option adéquate pour le profil d'investisseur",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O147,P147)","v":"Please choose a correct option for the investor profile"},null,null,null,"Please enter a loan rate","Merci d'inscrire un taux d'emprunt",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U147,V147)","v":"Please enter a loan rate"}]
["Please enter a numerical value for the annual premium (CI)","Veuillez entrer une valeur numérique pour la prime annuelle (AMG)",{"$f":"IF($K$4=$J$4,A148,B148)","v":"Please enter a numerical value for the annual premium (CI)"},null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities","Veuillez entrer une valeur numérique située entre 0 et 100 % pour la répartition des actions",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O148,P148)","v":"Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities"},null,null,null,"Please enter a ratio ranging between 0 and 100 %","Merci d'inscrire un ratio entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U148,V148)","v":"Please enter a ratio ranging between 0 and 100 %"}]
["Please enter a numerical value for the annual premium - Flexible premiums refund","Veuillez entrer une valeur numérique pour la prime annuelle de Remb. Flexible des primes",{"$f":"IF($K$4=$J$4,A149,B149)","v":"Please enter a numerical value for the annual premium - Flexible premiums refund"},null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than 0 for the comparison with current invesments","Veuillez entrer un montant de comparaison avec les placements numérique et positif ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O149,P149)","v":"Please enter a numerical value greather than 0 for the comparison with current invesments"},null,null,null,"Please enter a ratio ","Merci d'inscrire un ratio",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U149,V149)","v":"Please enter a ratio "}]
["Please enter a numerical value for the annual premium - Death premiums refund","Veuillez entrer une valeur numérique pour la prime annuelle de Remb. Prime au décès",{"$f":"IF($K$4=$J$4,A150,B150)","v":"Please enter a numerical value for the annual premium - Death premiums refund"},null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value less than 10 % for the loan interest rent","Veuillez entrer une valeur numérique inférieure à 10 % pour le taux d'intérêt d'emprunt",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O150,P150)","v":"Please enter a numerical value less than 10 % for the loan interest rent"},null,null,null," Inconsistent ages"," Âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U150,V150)","v":" Inconsistent ages"}]
["Please choose at least one yield to calculate","Merci de choisir au minimum un rendement à calculer","Please choose at least one yield to calculate",null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 0 and 100 % for the ratio","Veuillez entrer une valeur numérique située entre 0 et 100 % pour le ratio",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O151,P151)","v":"Please enter a numerical value ranged between 0 and 100 % for the ratio"},null,null,null,"IRS inconsistent ages","SAR âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U151,V151)","v":"IRS inconsistent ages"}]
["Please enter a year of birth greather than 1900","Veuillez entrer une année de naissance supérieure à 1900 et inférieure à aujourd'hui","Please enter a year of birth greather than 1900",null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than the age of insurance for the beginning age of loan","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour l'âge du début de l'emprunt",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O152,P152)","v":"Please enter a numerical value greather than the age of insurance for the beginning age of loan"},null,null,null,"Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U152,V152)","v":"Please write an annual loan amount inferior to "}]
["Please choose a valid investor profile","Veuillez sélectionner un profil d'investisseur valide","Please choose a valid investor profile",null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value greather than the age of beginning for the finishing age of loan","Veuillez entrer une valeur numérique supérieure à l'âge du début d'emprunt pour l'âge de fin d'emprunt",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O153,P153)","v":"Please enter a numerical value greather than the age of beginning for the finishing age of loan"},null,null,null,"Please write an annual loan amount","Merci d'inscrire un montant d'emprunt annuel",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U153,V153)","v":"Please write an annual loan amount"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose the scale to apply","Merci de choisir le barème à appliquer",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O154,P154)","v":"Please choose the scale to apply"},null,null,null,"IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U154,V154)","v":"IRS end age must be less than the estimated age of death"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," Equities rate of return should be greater than the one for fixed income","Le taux de rendement des actions devrait être plus grand que celui des revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O155,P155)","v":" Equities rate of return should be greater than the one for fixed income"},null,null,null,"IRS end age must be less than 95 years old","L'âge de fin du SAR doit être inférieur à 95 ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U155,V155)","v":"IRS end age must be less than 95 years old"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 2 and 15 % for the equities yield","Veuillez entrer une valeur numérique située entre 2 et 15 % pour la rendement des actions",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O156,P156)","v":"Please enter a numerical value ranged between 2 and 15 % for the equities yield"},null,null,null,"Please enthe an IRS end age ","Merci d'inscrire un âge de fin du SAR ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U156,V156)","v":"Please enthe an IRS end age "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a numerical value ranged between 0.5 and 4 % for the fixed income yield","Veuillez entrer une valeur numérique située entre 0,5 et 4 % pour la rendement des revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O157,P157)","v":"Please enter a numerical value ranged between 0.5 and 4 % for the fixed income yield"},null,null,null,"Please enter a ponderation for equities ranging between 0 and 100 %","Merci d'inscrire un pourcentage d'action entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U157,V157)","v":"Please enter a ponderation for equities ranging between 0 and 100 %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," Inconsistent ages"," Âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O158,P158)","v":" Inconsistent ages"},null,null,null,"Please enter a ponderation for equities","Merci d'inscrire un pourcentage d'action ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U158,V158)","v":"Please enter a ponderation for equities"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS inconsistent ages","SAR âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O159,P159)","v":"IRS inconsistent ages"},null,null,null,"Please choose to compare the returns with the investor profile or with a ponderation","Merci de choisir de comparer les rendements avec le profil d'investisseur ou avec une pondération",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U159,V159)","v":"Please choose to compare the returns with the investor profile or with a ponderation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O160,P160)","v":"Please write an annual loan amount inferior to "},null,null,null,"Please select one of the investor profils proposed","Merci de sélectionner un des profils d'investisseur proposés",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U160,V160)","v":"Please select one of the investor profils proposed"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O161,P161)","v":"IRS end age must be less than the estimated age of death"},null,null,null,"Please enter a ponderation for the equities ranging between 0 and 100 %","Merci d'entrer une pondération pour les actions entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U161,V161)","v":"Please enter a ponderation for the equities ranging between 0 and 100 %"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS end age must be less than 95 years old","L'âge de fin du SAR doit être inférieur à 95 ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O162,P162)","v":"IRS end age must be less than 95 years old"},null,null,null,"Please choose the scale to apply","Merci de choisir le barème à appliquer",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U162,V162)","v":"Please choose the scale to apply"}]
["MESSAGES PPT ET EXCEL",null,null,null,null,null,null,null,null,null,null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O163,P163)","v":"Only numbers are allowed"},null,null,null,"Please enter a reasonable rate of return for the equities. Between 2% and 15%","Merci d'entrer un taux de rendement raisonable pour les actions. Entre 2% et 15%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U163,V163)","v":"Please enter a reasonable rate of return for the equities. Between 2% and 15%"}]
["The file has been saved","Le fichier a été sauvegardé",{"$f":"IF($K$4=$J$4,A164,B164)","v":"The file has been saved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The rate of return for the equities should be greater than the rate of return for the fixed income","Le taux de rendement pour les actions devrait être plus grand que le taux de rendement pour les revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U164,V164)","v":"The rate of return for the equities should be greater than the rate of return for the fixed income"}]
["Saved successfully","Sauvegarde réussie",{"$f":"IF($K$4=$J$4,A165,B165)","v":"Saved successfully"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter a reasonable rate of return for the fixed income. Between 0.5% and 4%","Merci d'entrer un taux de rendement raisonable pour les revenus fixes. Entre 0,5% et 4%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U165,V165)","v":"Please enter a reasonable rate of return for the fixed income. Between 0.5% and 4%"}]
["The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF($K$4=$J$4,A166,B166)","v":"The file has been created. You can save it."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please enter the total amount of the current investments","Merci d'entrer le montant total des investissement actuels",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U166,V166)","v":"Please enter the total amount of the current investments"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U167,V167)","v":"Only numbers are allowed"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES PPT ET EXCEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been save","Le fichier a été sauvegardé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O177,P177)","v":"The file has been save"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saved successfully","Sauvegarde réussie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O178,P178)","v":"Saved successfully"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O179,P179)","v":"The file has been created. You can save it."},null,null,null,"MESSAGES PPT ET EXCEL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been save","Le fichier a été sauvegardé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U180,V180)","v":"The file has been save"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saved successfully","Sauvegarde réussie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U181,V181)","v":"Saved successfully"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U182,V182)","v":"The file has been created. You can save it."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR IMMÉDIAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USERFORM 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U196,V196)","v":"Only numbers are allowed"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESSAGES D'ERREUR IMMÉDIAT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USERFORM 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O201,P201)","v":"Only numbers are allowed"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O202,P202)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O203,P203)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O204,P204)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O205,P205)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O206,P206)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O207,P207)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O208,P208)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O209,P209)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O210,P210)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,O211,P211)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOM DE FEUILLE TABLEAU RÉSUMÉ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USERFORM 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS - standard scale","SAR - barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U216,V216)","v":"IRS - standard scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insurance standard scale","Assurance barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U217,V217)","v":"Insurance standard scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRS - standard scale -","SAR - barème taux -",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U218,V218)","v":"IRS - standard scale -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset class - standard scale","Rentabilité - barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U219,V219)","v":"Asset class - standard scale"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset class - scale -","Rentabilité - barème taux -",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U220,V220)","v":"Asset class - scale -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U221,V221)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U222,V222)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U223,V223)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,U224,V224)","v":0}]

{"sheet":"Mapping - SAR","index":15,"n_rows":211,"n_cols":11,"rows_kept":211,"cut":false,"hidden":true,"merged":[]}
["LIFE INSURANCE (PERSONNAL)","ASSURANCE VIE (PERSONNEL)",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A1,B1)","v":"LIFE INSURANCE (PERSONNAL)"},"pas utile","Anglais","Français","Selon la langue",null,"Utile seulement pour le UserForm"]
["Anglais","Français","Selon la langue",null,null,null,null,null,null,"Liste déroulante Langue"]
[null,null,null,null,"Language","Langue",{"$f":"IF($K$4=$J$4,E3,F3)","v":"Language"},null,null,"F","Choix "]
["USERFORM 9",null,null,null,null,null,null,null,null,"A",{"$f":"'Mapping Concepts'!K4","v":"A"}]
["Advisor","Conseiller",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A5,B5)","v":"Advisor"},"ok","Liste déroulante Oui/Non"]
["First name :","Prénom :",{"$f":"IF($K$4=$J$4,A6,B6)","v":"First name :"},null,"Yes","Oui",{"$f":"IF($K$4=$J$4,E6,F6)","v":"Yes"}]
["Last name :","Nom :",{"$f":"IF($K$4=$J$4,A7,B7)","v":"Last name :"},null,"No","Non",{"$f":"IF($K$4=$J$4,E7,F7)","v":"No"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Client","Client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A17,B17)","v":"Client"}]
["First name :","Prénom :",{"$f":"IF($K$4=$J$4,A18,B18)","v":"First name :"},"ok","Liste déroulante Sexe",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E15 = E19, 'Input Classe Actif & SAR Corpo'!E15 = F19), G19, G20)","v":"Male"}]
["Last name :","Nom :",{"$f":"IF($K$4=$J$4,A19,B19)","v":"Last name :"},null,"Male","Homme",{"$f":"IF($K$4=$J$4,E19,F19)","v":"Male"}]
["Sex :","Sexe :","Sex :",null,"Female","Femme",{"$f":"IF($K$4=$J$4,E20,F20)","v":"Female"}]
["Birth date :","Date de naissance :","Birth date :"]
["Current taxable income :","Revenu imposable actuel :","Current taxable income :"]
["Current tax rate :","Taux d'imposition actuel :","Current tax rate :"]
["Taxable income at retirement :","Revenu imposable à la retraite :","Taxable income at retirement :"]
["Tax rate at retirement :","Taux d'imposition à la retraite :","Tax rate at retirement :"]
["Retirement starting at age (included) :","Retraite débutant à l'âge (inclus) :","Retirement starting at age (included) :"]
["years old","ans","years old"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Life insurance","Assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A43,B43)","v":"Life insurance"}]
["Product :","Type de produit :",{"$f":"IF($K$4=$J$4,A44,B44)","v":"Product :"}]
["Premium frequency :","Fréquence des primes :",{"$f":"IF($K$4=$J$4,A45,B45)","v":"Premium frequency :"}]
["Life expectancy :","Espérance de vie :","Life expectancy :"]
["Estimated age of death :","Âge de décès estimé :","Estimated age of death :"]
["Joint last to die insurance","Assurance conjointe payable au dernier décès","Joint last to die insurance"]
[]
[null,null,null,null,"Liste déroulante Fréquence des primes",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E27 = E51, F51), G51, G52)","v":"Annually"}]
[null,null,null,null,"Monthly","Mensuelle",{"$f":"IF($K$4=$J$4,E51,F51)","v":"Monthly"}]
[null,null,null,null,"Annually","Annuelle",{"$f":"IF($K$4=$J$4,E52,F52)","v":"Annually"}]
[]
[]
[]
[]
[]
["Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A58,B58)","v":"Life insurance as an asset class"}]
["Compare the returns with :","Comparer les rendements avec :",{"$f":"IF($K$4=$J$4,A59,B59)","v":"Compare the returns with :"}]
["Ponderation","Pondération",{"$f":"IF($K$4=$J$4,A60,B60)","v":"Ponderation"}]
["Investor profile","Profil d'investisseur","Investor profile"]
["Fixed income","Revenus fixes","Fixed income"]
["Equities","Actions","Equities"]
["Dividend scale :","\tÉchelle de dividende :","Dividend scale :"]
["Scale -1%","Taux -1%","Scale -1%"]
["Scale -2%","Taux -2%","Scale -2%"]
["Yield","Rendement","Yield"]
["(Net of fees)","(Net de frais)","(Net of fees)"]
["Comparison with current investments","Comparaison avec les placements actuels","Comparison with current investments",null,"Liste déroulante Profils d'investisseur",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E37 = E70,'Input Classe Actif & SAR'!E37 = F70), G70, IF(OR('Input Classe Actif & SAR'!E37 = E71, 'Input Classe Actif & SAR'!E37 = F71), G71, IF(OR('Input Classe Actif & SAR'!E37 = E72, 'Input Classe Actif & SAR'!E37 = F72), G72, IF(OR('Input Classe Actif & SAR'!E37 = E73, 'Input Classe Actif & SAR'!E37 = F73), G73, IF(OR('Input Classe Actif & SAR'!E37 = E74, 'Input Classe Actif & SAR'!E37 = F74), G74, \"\")))))","v":"Balanced"}]
["TFSA investment :","Placement CELI :","TFSA investment :",null,"Prudent","Prudent",{"$f":"IF($K$4=$J$4,E70,F70)","v":"Prudent"}]
["RRSP investment :","Placement REER :","RRSP investment :",null,"Moderate","Modéré",{"$f":"IF($K$4=$J$4,E71,F71)","v":"Moderate"}]
["Non registered investment :","Placement Non enregistré :","Non registered investment :",null,"Balanced","Équilibré",{"$f":"IF($K$4=$J$4,E72,F72)","v":"Balanced"}]
[null,null,null,null,"Growth","Croissance",{"$f":"IF($K$4=$J$4,E73,F73)","v":"Growth"}]
[null,null,null,null,"Aggresive","Audacieux",{"$f":"IF($K$4=$J$4,E74,F74)","v":"Aggresive"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A85,B85)","v":"Insured Retirement Strategy"}]
["Loan interest rent :","Taux d'intérêt d'emprunt :",{"$f":"IF($K$4=$J$4,A86,B86)","v":"Loan interest rent :"}]
["Ratio :","Ratio :",{"$f":"IF($K$4=$J$4,A87,B87)","v":"Ratio :"}]
["Maximum loan","Emprunt maximum","Maximum loan"]
["Cash value","Valeur de rachat","Cash value"]
["Starting at age (included) :","Débutant à l'âge (inclus) :","Starting at age (included) :"]
["Finishing at age (included) :","Terminant à l'âge (inclus) :","Finishing at age (included) :"]
["Maximum annual loan amount :","Montant annuel maximal emprunt :","Maximum annual loan amount :"]
["Annual loan amount desired :","Montant annuel d'emprunt désiré :","Annual loan amount desired :"]
[]
[null,null,null,null,"Liste déroulante Emprunteur",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E72 = E96, F96), G96, G97)","v":"Corporation"}]
[null,null,null,null,"Individual","Personnel",{"$f":"IF($K$4=$J$4,E96,F96)","v":"Individual"}]
[null,null,null,null,"Corporation","Société",{"$f":"IF($K$4=$J$4,E97,F97)","v":"Corporation"}]
[]
[]
[]
[]
[]
[]
[]
["Desired output","Sortie souhaitée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A105,B105)","v":"Desired output"},null,"Liste déroulante produit",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E28 = E106,'Input Classe Actif & SAR Corpo'!E28 = F106), G106, IF(OR('Input Classe Actif & SAR Corpo'!E28 = E107,'Input Classe Actif & SAR Corpo'!E28 = F107), G107,IF(OR('Input Classe Actif & SAR Corpo'!E28 = E108,'Input Classe Actif & SAR Corpo'!E28 = F108), G108,IF(OR('Input Classe Actif & SAR Corpo'!E28 = E109,'Input Classe Actif & SAR Corpo'!E28 = F109), G109,IF(OR('Input Classe Actif & SAR Corpo'!E28 = E110,'Input Classe Actif & SAR Corpo'!E28 = F110), G110,\"\")))))","v":""}]
["Full presentation","Présentation complète",{"$f":"IF($K$4=$J$4,A106,B106)","v":"Full presentation"},1,"iA PAR","iA PAR",{"$f":"IF($K$4=$J$4,E106,F106)","v":"iA PAR"}]
["Brief presentation","Présentation allégée",{"$f":"IF($K$4=$J$4,A107,B107)","v":"Brief presentation"},{"$f":"D106+1","v":2},"Equibuild","Capital Valeur",{"$f":"IF($K$4=$J$4,E107,F107)","v":"Equibuild"}]
["Export the spreadsheet","Exporter le chiffrier","Export the spreadsheet",{"$f":"D107+1","v":3},"Genesis","Genesis","Genesis"]
["Create the strategy","Créer la stratégie","Create the strategy",{"$f":"D108+1","v":4},"Genesis IRIS","Genesis IRIS","Genesis IRIS"]
["Reset the data","Réinitialiser les données","Reset the data",{"$f":"D109+1","v":5},"Legacy","Héritage","Legacy"]
[]
[]
[]
[]
["Liste déroulante Fréquence des primes"]
[null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!A99 = A117, B117), C117, C118)","v":"Annually"},null,"Liste déroulante type de coût (PU)",null,null,"Reste"]
["Monthly","Mensuelle",{"$f":"IF($K$4=$J$4,A117,B117)","v":"Monthly"},null,"Level Costs","Coûts Nivelés",{"$f":"IF($K$4=$J$4,E117,F117)","v":"Level Costs"}]
["Annually","Annuelle",{"$f":"IF($K$4=$J$4,A118,B118)","v":"Annually"},null,"YRT Costs","Coûts TRA","YRT Costs"]
[]
[]
[null,null,null,null,null,null,"Asset class (initial)",null,null,null,"SAR"]
[null,null,null,null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!M29= E123,'Input Classe Actif & SAR Corpo'!M29= F123), G123,IF(OR('Input Classe Actif & SAR Corpo'!M29= E124,'Input Classe Actif & SAR Corpo'!M29= F124), G124,IF(OR('Input Classe Actif & SAR Corpo'!M29= E125,'Input Classe Actif & SAR Corpo'!M29= F125), G125,\"\")))","v":""},null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E61= I123,'Input Classe Actif & SAR Corpo'!E61= J123), K123,IF(OR('Input Classe Actif & SAR Corpo'!E61= I124,'Input Classe Actif & SAR Corpo'!E61= J124), K124,IF(OR('Input Classe Actif & SAR Corpo'!E61= I125,'Input Classe Actif & SAR Corpo'!E61= J125), K125,\"\")))","v":"Current"}]
[null,null,null,null,"Current","Actuel",{"$f":"IF($K$4=$J$4,E123,F123)","v":"Current"},null,"Current","Actuel",{"$f":"IF($K$4=$J$4,I123,J123)","v":"Current"}]
[null,null,null,null,"Current -1%","Actuel -1%","Current -1%",null,"Current -1%","Actuel -1%","Current -1%"]
["Liste déroulante Profils d'investisseur",null,null,null,"Current -2%","Actuel -2%","Current -2%",null,"Current -2%","Actuel -2%","Current -2%"]
[null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!A104 = A127,'Input Classe Actif & SAR'!A104 = B127), C127, IF(OR('Input Classe Actif & SAR'!A104 = A128, 'Input Classe Actif & SAR'!A104 = B128), C128, IF(OR('Input Classe Actif & SAR'!A104 = A129, 'Input Classe Actif & SAR'!A104 = B129), C129, IF(OR('Input Classe Actif & SAR'!A104 = A130, 'Input Classe Actif & SAR'!A104 = B130), C130, IF(OR('Input Classe Actif & SAR'!A104 = A131, 'Input Classe Actif & SAR'!A104 = B131), C131, \"\")))))","v":""}]
["Prudent","Prudent",{"$f":"IF($K$4=$J$4,A127,B127)","v":"Prudent"}]
["Moderate","Modéré",{"$f":"IF($K$4=$J$4,A128,B128)","v":"Moderate"}]
["Balanced","Équilibré",{"$f":"IF($K$4=$J$4,A129,B129)","v":"Balanced"},null,null,null,"Asset class (comparatif)"]
["Growth","Croissance",{"$f":"IF($K$4=$J$4,A130,B130)","v":"Growth"},null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E33= E131,'Input Classe Actif & SAR Corpo'!E33= F131), G131,IF(OR('Input Classe Actif & SAR Corpo'!E33= E132,'Input Classe Actif & SAR Corpo'!E33= F132), G132,IF(OR('Input Classe Actif & SAR Corpo'!E33= E133,'Input Classe Actif & SAR Corpo'!E33= F133), G133,\"\")))","v":"Current -1%"}]
["Aggresive","Audacieux",{"$f":"IF($K$4=$J$4,A131,B131)","v":"Aggresive"},null,"Current","Actuel",{"$f":"IF($K$4=$J$4,E131,F131)","v":"Current"}]
[null,null,null,null,"Current -1%","Actuel -1%","Current -1%"]
[null,null,null,null,"Current -2%","Actuel -2%","Current -2%"]
[]
[]
[]
[null,null,null,null,"Liste déroulante type d'assurance",null,{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!M32=E139,'Input Classe Actif & SAR Corpo'!M32=F139),G139,G138)","v":"Individual"}]
[null,null,null,null,"Individual","Individuel",{"$f":"IF($K$4=$J$4,E138,F138)","v":"Individual"}]
["MESSAGES D'ERREUR",null,null,null,"Joint last to die","Conjointe dernier décès","Joint last to die"]
["USERFORM 9"]
["Please choose a correct option for the gender of the client","Veuillez sélectionner une option adéquate pour le sexe du client",{"$f":"IF($K$4=$J$4,A141,B141)","v":"Please choose a correct option for the gender of the client"}]
["Please enter a year of birth greather than 1900","Veuillez entrer une année de naissance supérieure à 1900 et inférieure à aujourd'hui","Please enter a year of birth greather than 1900"]
["Please enter a numerical value greather than 0 for the taxable income","Veuillez entrer un montant de revenu numérique et positif","Please enter a numerical value greather than 0 for the taxable income"]
["Please enter a numerical value greather than the age of insurance for the beginning age of retirement","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour le début de la retraite ","Please enter a numerical value greather than the age of insurance for the beginning age of retirement",null,"Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour le début de la retraite "]
["Please choose a correct option for the premium frequency","Veuillez sélectionner une option adéquate pour la fréquence des primes","Please choose a correct option for the premium frequency",null,"Veuillez sélectionner une option adéquate pour la fréquence des primes"]
["Please enter a numerical value less or equal to 90 y/o for the estimated age of death","Veuillez entrer une valeur numérique inférieure ou égale à 90 ans pour l'âge de décès estimé","Please enter a numerical value less or equal to 90 y/o for the estimated age of death",null,"Veuillez entrer une valeur numérique inférieure ou égale à 90 ans pour l'âge de décès estimé"]
["Please choose a correct option for the investor profile","Veuillez sélectionner une option adéquate pour le profil d'investisseur","Please choose a correct option for the investor profile",null,"Veuillez sélectionner une option adéquate pour le profil d'investisseur"]
["Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities","Veuillez entrer une valeur numérique située entre 0 et 100 % pour la répartition des actions","Please enter a numerical value ranged between 0 and 100 % for the ponderation of equities",null,"Veuillez entrer une valeur numérique située entre 0 et 100 % pour la répartition des actions"]
["Please enter a numerical value greather than 0 for the comparison with current invesments","Veuillez entrer un montant de comparaison avec les placements numérique et positif ","Please enter a numerical value greather than 0 for the comparison with current invesments",null,"Veuillez entrer un montant de comparaison avec les placements numérique et positif "]
["Please enter a numerical value less than 10 % for the loan interest rent","Veuillez entrer une valeur numérique inférieure à 10 % pour le taux d'intérêt d'emprunt","Please enter a numerical value less than 10 % for the loan interest rent",null,"Veuillez entrer une valeur numérique inférieure à 10 % pour le taux d'intérêt d'emprunt"]
["Please enter a numerical value ranged between 0 and 100 % for the ratio","Veuillez entrer une valeur numérique située entre 0 et 100 % pour le ratio","Please enter a numerical value ranged between 0 and 100 % for the ratio",null,"Veuillez entrer une valeur numérique située entre 0 et 100 % pour le ratio"]
["Please enter a numerical value greather than the age of insurance for the beginning age of loan","Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour l'âge du début de l'emprunt","Please enter a numerical value greather than the age of insurance for the beginning age of loan",null,"Veuillez entrer une valeur numérique supérieure à l'âge d'assurance du client pour l'âge du début de l'emprunt"]
["Please enter a numerical value greather than the age of beginning for the finishing age of loan","Veuillez entrer une valeur numérique supérieure à l'âge du début d'emprunt pour l'âge de fin d'emprunt","Please enter a numerical value greather than the age of beginning for the finishing age of loan",null,"Veuillez entrer une valeur numérique supérieure à l'âge du début d'emprunt pour l'âge de fin d'emprunt"]
["Please choose the scale to apply","Merci de choisir le barème à appliquer","Please choose the scale to apply",null,"Merci de choisir le barème à appliquer"]
[" Equities rate of return should be greater than the one for fixed income","Le taux de rendement des actions devrait être plus grand que celui des revenus fixes"," Equities rate of return should be greater than the one for fixed income",null,"Le taux de rendement des actions devrait être plus grand que celui des revenus fixes"]
["Please enter a numerical value ranged between 2 and 15 % for the equities yield","Veuillez entrer une valeur numérique située entre 2 et 15 % pour la rendement des actions","Please enter a numerical value ranged between 2 and 15 % for the equities yield",null,"Veuillez entrer une valeur numérique située entre 2 et 15 % pour la rendement des actions"]
["Please enter a numerical value ranged between 0.5 and 4 % for the fixed income yield","Veuillez entrer une valeur numérique située entre 0,5 et 4 % pour la rendement des revenus fixes","Please enter a numerical value ranged between 0.5 and 4 % for the fixed income yield",null,"Veuillez entrer une valeur numérique située entre 0,5 et 4 % pour la rendement des revenus fixes"]
[" Inconsistent ages"," Âges incohérents"," Inconsistent ages",null," Âges incohérents"]
["IRS inconsistent ages","SAR âges incohérents","IRS inconsistent ages",null,"SAR âges incohérents"]
["Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ","Please write an annual loan amount inferior to ",null,"Merci d'inscrire un montant d'emprunt annuel inférieur à "]
["IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé","IRS end age must be less than the estimated age of death",null,"L'âge de fin du SAR doit être inférieur à l'âge de décès estimé"]
["IRS end age must be less than 95 years old","L'âge de fin du SAR doit être inférieur à 95 ans","IRS end age must be less than 95 years old",null,"L'âge de fin du SAR doit être inférieur à 95 ans"]
["Only numbers are allowed","Seulement les chiffres sont permis","Only numbers are allowed",null,"Seulement les chiffres sont permis"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MESSAGES PPT ET EXCEL"]
["The file has been save","Le fichier a été sauvegardé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A177,B177)","v":"The file has been save"}]
["Saved successfully","Sauvegarde réussie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A178,B178)","v":"Saved successfully"}]
["The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A179,B179)","v":"The file has been created. You can save it."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MESSAGES D'ERREUR IMMÉDIAT"]
["USERFORM 9"]
["Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A201,B201)","v":"Only numbers are allowed"}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A202,B202)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A203,B203)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A204,B204)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A205,B205)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A206,B206)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A207,B207)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A208,B208)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A209,B209)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A210,B210)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A211,B211)","v":0}]

{"sheet":"Mapping - SARP","index":16,"n_rows":224,"n_cols":12,"rows_kept":224,"cut":false,"hidden":true,"merged":[]}
["LIFE INSURANCE (CORPORATION)","ASSURANCE VIE (SOCIÉTÉ PAR ACTIONS)",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A1,B1)","v":"LIFE INSURANCE (CORPORATION)"},"pas utile","Anglais","Français","Selon la langue",null,"Utile seulement pour le UserForm"]
["Anglais","Français","Selon la langue",null,null,null,null,null,null,"Liste déroulante Langue"]
[null,null,null,null,"Language","Langue",{"$f":"IF($K$4=$J$4,E3,F3)","v":"Language"},null,null,"F","Choix ","ok"]
["USERFORM 8",null,null,null,null,null,null,null,null,"A",{"$f":"'Mapping Concepts'!K4","v":"A"}]
["Advisor","Conseiller",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A5,B5)","v":"Advisor"},"ok","Liste déroulante Oui/Non"]
["First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A6,B6)","v":"First name :"},null,"Yes","Oui",{"$f":"IF($K$4=$J$4,E6,F6)","v":"Yes"}]
["Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A7,B7)","v":"Last name :"},null,"No","Non",{"$f":"IF($K$4=$J$4,E7,F7)","v":"No"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Client","Client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A17,B17)","v":"Client"},null,"Liste déroulante Sexe"]
["First name :","Prénom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A18,B18)","v":"First name :"},"ok",null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!E15 = E19, 'Input Classe Actif & SAR'!E15 = F19), G19, G20)","v":"Male"}]
["Last name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A19,B19)","v":"Last name :"},null,"Male","Homme",{"$f":"IF($K$4=$J$4,E19,F19)","v":"Male"}]
["Sex :","Sexe :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A20,B20)","v":"Sex :"},null,"Female","Femme",{"$f":"IF($K$4=$J$4,E20,F20)","v":"Female"}]
["Birth date :","Date de naissance :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A21,B21)","v":"Birth date :"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Corporation","Société",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A33,B33)","v":"Corporation"}]
["Name :","Nom :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A34,B34)","v":"Name :"}]
["Tax rate on investment :","Taux d'imposition sur placement :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A35,B35)","v":"Tax rate on investment :"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"ajouté","Liste déroulante Fréquence des primes"]
[null,null,null,null,null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!E27 = E45, F45), G45, G46)","v":"Annually"}]
[null,null,null,null,"Monthly","Mensuelle",{"$f":"IF($K$4=$J$4,E45,F45)","v":"Monthly"}]
[null,null,null,null,"Annually","Annuelle",{"$f":"IF($K$4=$J$4,E46,F46)","v":"Annually"}]
[]
[]
["Life insurance","Assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A49,B49)","v":"Life insurance"}]
["Product :","Type de produit :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A50,B50)","v":"Product :"}]
["Premium frequency :","Fréquence des primes :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A51,B51)","v":"Premium frequency :"}]
["Life expectancy :","Espérance de vie :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A52,B52)","v":"Life expectancy :"}]
["Estimated age of death :","Âge de décès estimé :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A53,B53)","v":"Estimated age of death :"}]
["Joint last to die insurance","Assurance conjointe payable au dernier décès",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A54,B54)","v":"Joint last to die insurance"}]
["years old","ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A55,B55)","v":"years old"}]
[]
[]
[null,null,null,"ajouté","Liste déroulante Profils d'investisseur"]
[null,null,null,null,null,null,{"$f":"IF(OR('Input Classe Actif & SAR'!E37 = E60,'Input Classe Actif & SAR'!E37 = F60), G60, IF(OR('Input Classe Actif & SAR'!E37 = E61, 'Input Classe Actif & SAR'!E37 = F61), G61, IF(OR('Input Classe Actif & SAR'!E37 = E62, 'Input Classe Actif & SAR'!E37 = F62), G62, IF(OR('Input Classe Actif & SAR'!E37 = E63, 'Input Classe Actif & SAR'!E37 = F63), G63, IF(OR('Input Classe Actif & SAR'!E37 = E64, 'Input Classe Actif & SAR'!E37 = F64), G64, \"\")))))","v":"Balanced"}]
[null,null,null,null,"Prudent","Prudent",{"$f":"IF($K$4=$J$4,E60,F60)","v":"Prudent"}]
[null,null,null,null,"Moderate","Modéré",{"$f":"IF($K$4=$J$4,E61,F61)","v":"Moderate"}]
[null,null,null,null,"Balanced","Équilibré",{"$f":"IF($K$4=$J$4,E62,F62)","v":"Balanced"}]
[null,null,null,null,"Growth","Croissance",{"$f":"IF($K$4=$J$4,E63,F63)","v":"Growth"}]
[null,null,null,null,"Aggresive","Audacieux",{"$f":"IF($K$4=$J$4,E64,F64)","v":"Aggresive"}]
[]
[]
[]
["Life insurance as an asset class","Rentabilité de l'assurance vie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A68,B68)","v":"Life insurance as an asset class"}]
["Compare the returns with :","Comparer les rendements avec :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A69,B69)","v":"Compare the returns with :"}]
["Ponderation","Pondération",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A70,B70)","v":"Ponderation"}]
["Investor profile","Profil d'investisseur",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A71,B71)","v":"Investor profile"}]
["Fixed income","Revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A72,B72)","v":"Fixed income"}]
["Equities","Actions",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A73,B73)","v":"Equities"}]
["Standard :","Barème :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A74,B74)","v":"Standard :"}]
["Scale -1%","Taux -1%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A75,B75)","v":"Scale -1%"}]
["Scale -2%","Taux -2%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A76,B76)","v":"Scale -2%"}]
["Yield","Rendement",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A77,B77)","v":"Yield"}]
["Comparison with current investments","Comparaison avec les placements actuels",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A78,B78)","v":"Comparison with current investments"}]
["Total amount","Montant total",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A79,B79)","v":"Total amount"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Insured Retirement Strategy","Stratégie d'Assurance Retraite",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A94,B94)","v":"Insured Retirement Strategy"}]
["Loan taken by :","Emprunt fait par :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A95,B95)","v":"Loan taken by :"}]
["Loan interest rent :","Taux d'intérêt d'emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A96,B96)","v":"Loan interest rent :"}]
["Ratio :","Ratio :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A97,B97)","v":"Ratio :"}]
["Maximum loan","Emprunt maximum",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A98,B98)","v":"Maximum loan"}]
["Cash value","Valeur de rachat",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A99,B99)","v":"Cash value"}]
["Starting at age (included) :","Débutant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A100,B100)","v":"Starting at age (included) :"}]
["Finishing at age (included) :","Terminant à l'âge (inclus) :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A101,B101)","v":"Finishing at age (included) :"}]
["Maximum annual loan amount :","Montant annuel maximal emprunt :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A102,B102)","v":"Maximum annual loan amount :"}]
["Annual loan amount desired :","Montant annuel d'emprunt désiré :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A103,B103)","v":"Annual loan amount desired :"}]
["Taxable income at retirement :","Revenu imposable à la retraite :",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A104,B104)","v":"Taxable income at retirement :"}]
[null,null,null,null,"Liste déroulante produit",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E26= E106,'Input Classe Actif & SAR'!E26 = F106), G106,IF(OR('Input Classe Actif & SAR'!E26= E107,'Input Classe Actif & SAR'!E26 = F107), G107,IF(OR('Input Classe Actif & SAR'!E26= E108,'Input Classe Actif & SAR'!E26 = F108), G108,IF(OR('Input Classe Actif & SAR'!E26= E109,'Input Classe Actif & SAR'!E26 = F109), G109,IF(OR('Input Classe Actif & SAR'!E26= E110,'Input Classe Actif & SAR'!E26 = F110), G110,\"\")))))","v":""}]
[null,null,null,1,"iA PAR","iA PAR",{"$f":"IF($K$4=$J$4,E106,F106)","v":"iA PAR"}]
[null,null,null,{"$f":"D106+1","v":2},"Equibuild","Capital Valeur",{"$f":"IF($K$4=$J$4,E107,F107)","v":"Equibuild"}]
[null,null,null,{"$f":"D107+1","v":3},"Genesis","Genesis","Genesis"]
[null,null,null,{"$f":"D108+1","v":4},"Genesis IRIS","Genesis IRIS","Genesis IRIS"]
[null,null,null,{"$f":"D109+1","v":5},"Legacy","Héritage","Legacy"]
[]
[]
[]
[]
[]
[null,null,null,null,"Liste déroulante type de coût (PU)",null,null,"Reste"]
[null,null,null,null,"Level Costs","Coûts Nivelés",{"$f":"IF($K$4=$J$4,E117,F117)","v":"Level Costs"}]
[null,null,null,null,"YRT Costs","Coûts TRA","YRT Costs"]
[]
[]
["Desired output","Sortie souhaitée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A121,B121)","v":"Desired output"},null,null,null,"Asset class (initial)",null,null,null,"SAR"]
["Full presentation","Présentation complète",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A122,B122)","v":"Full presentation"},null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR'!M27= E123,'Input Classe Actif & SAR'!M27= F123),G123,IF(OR('Input Classe Actif & SAR'!M27= E124,'Input Classe Actif & SAR'!M27= F124),G124,IF(OR('Input Classe Actif & SAR'!M27= E125,'Input Classe Actif & SAR'!M27= F125),G125,\"\")))","v":""},null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E59= I123,'Input Classe Actif & SAR'!E59= J123), K123,IF(OR('Input Classe Actif & SAR'!E59= I124,'Input Classe Actif & SAR'!E59= J124), K124,IF(OR('Input Classe Actif & SAR'!E59= I125,'Input Classe Actif & SAR'!E59= J125), K125,\"\")))","v":"Current"}]
["Brief presentation","Présentation allégée",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A123,B123)","v":"Brief presentation"},null,"Current","Actuel",{"$f":"IF($K$4=$J$4,E123,F123)","v":"Current"},null,"Current","Actuel",{"$f":"IF($K$4=$J$4,I123,J123)","v":"Current"}]
["Export the spreadsheet","Exporter le chiffrier",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A124,B124)","v":"Export the spreadsheet"},null,"Current -1%","Actuel -1%","Current -1%",null,"Current -1%","Actuel -1%","Current -1%"]
["Create the strategy","Créer la stratégie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A125,B125)","v":"Create the strategy"},null,"Current -2%","Actuel -2%","Current -2%",null,"Current -2%","Actuel -2%","Current -2%"]
["Reset the data","Réinitialiser les données",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A126,B126)","v":"Reset the data"}]
[]
[]
[null,null,null,null,null,null,"Asset class (comparatif)"]
[null,null,null,null,"Liste déroulante iA PAR taux participation",null,{"$f":"IF(OR('Input Classe Actif & SAR'!E31= E131,'Input Classe Actif & SAR'!E31= F131),G131,IF(OR('Input Classe Actif & SAR'!E31= E132,'Input Classe Actif & SAR'!E31= F132),G132,IF(OR('Input Classe Actif & SAR'!E31= E133,'Input Classe Actif & SAR'!E31= F133),G133,\"\")))","v":"Current -1%"}]
[null,null,null,null,"Current","Actuel",{"$f":"IF($K$4=$J$4,E131,F131)","v":"Current"}]
[null,null,null,null,"Current -1%","Actuel -1%","Current -1%"]
[null,null,null,null,"Current -2%","Actuel -2%","Current -2%"]
[]
[]
[]
[null,null,null,null,"Liste déroulante type d'assurance",null,{"$f":"IF(OR('Input Classe Actif & SAR'!M30=E139,'Input Classe Actif & SAR'!M30=F139),G139,G138)","v":"Individual"}]
[null,null,null,null,"Individual","Individuel",{"$f":"IF($K$4=$J$4,E138,F138)","v":"Individual"}]
[null,null,null,null,"Joint last to die","Conjointe dernier décès","Joint last to die"]
["MESSAGES D'ERREUR"]
["USERFORM 8"]
["Please choose a valid option for the gender","Veuillez choisir une option valide pour le sexe du client",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A142,B142)","v":"Please choose a valid option for the gender"}]
["Please choose a valid option for the premium frequency","Veuillez choisir une option valide pour la fréquence des primes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A143,B143)","v":"Please choose a valid option for the premium frequency"}]
["Please enter an estimated age of death less than or equal to 90 years","Merci d'inscrire un âge de décès estimé inférieur ou égal à 90 ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A144,B144)","v":"Please enter an estimated age of death less than or equal to 90 years"}]
["Please enter an estimated age of death","Merci d'inscrire un âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A145,B145)","v":"Please enter an estimated age of death"}]
["Please enter a loan rate ranging between 0 and 10 %","Merci d'inscrire un taux d'emprunt entre 0 et 10 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A146,B146)","v":"Please enter a loan rate ranging between 0 and 10 %"}]
["Please enter a loan rate","Merci d'inscrire un taux d'emprunt",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A147,B147)","v":"Please enter a loan rate"}]
["Please enter a ratio ranging between 0 and 100 %","Merci d'inscrire un ratio entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A148,B148)","v":"Please enter a ratio ranging between 0 and 100 %"}]
["Please enter a ratio ","Merci d'inscrire un ratio",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A149,B149)","v":"Please enter a ratio "}]
[" Inconsistent ages"," Âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A150,B150)","v":" Inconsistent ages"}]
["IRS inconsistent ages","SAR âges incohérents",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A151,B151)","v":"IRS inconsistent ages"}]
["Please write an annual loan amount inferior to ","Merci d'inscrire un montant d'emprunt annuel inférieur à ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A152,B152)","v":"Please write an annual loan amount inferior to "}]
["Please write an annual loan amount","Merci d'inscrire un montant d'emprunt annuel",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A153,B153)","v":"Please write an annual loan amount"}]
["IRS end age must be less than the estimated age of death","L'âge de fin du SAR doit être inférieur à l'âge de décès estimé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A154,B154)","v":"IRS end age must be less than the estimated age of death"}]
["IRS end age must be less than 95 years old","L'âge de fin du SAR doit être inférieur à 95 ans",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A155,B155)","v":"IRS end age must be less than 95 years old"}]
["Please enthe an IRS end age ","Merci d'inscrire un âge de fin du SAR ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A156,B156)","v":"Please enthe an IRS end age "}]
["Please enter a ponderation for equities ranging between 0 and 100 %","Merci d'inscrire un pourcentage d'action entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A157,B157)","v":"Please enter a ponderation for equities ranging between 0 and 100 %"}]
["Please enter a ponderation for equities","Merci d'inscrire un pourcentage d'action ",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A158,B158)","v":"Please enter a ponderation for equities"}]
["Please choose to compare the returns with the investor profile or with a ponderation","Merci de choisir de comparer les rendements avec le profil d'investisseur ou avec une pondération",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A159,B159)","v":"Please choose to compare the returns with the investor profile or with a ponderation"}]
["Please select one of the investor profils proposed","Merci de sélectionner un des profils d'investisseur proposés",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A160,B160)","v":"Please select one of the investor profils proposed"}]
["Please enter a ponderation for the equities ranging between 0 and 100 %","Merci d'entrer une pondération pour les actions entre 0 et 100 %",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A161,B161)","v":"Please enter a ponderation for the equities ranging between 0 and 100 %"}]
["Please choose the scale to apply","Merci de choisir le barème à appliquer",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A162,B162)","v":"Please choose the scale to apply"}]
["Please enter a reasonable rate of return for the equities. Between 2% and 15%","Merci d'entrer un taux de rendement raisonable pour les actions. Entre 2% et 15%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A163,B163)","v":"Please enter a reasonable rate of return for the equities. Between 2% and 15%"}]
["The rate of return for the equities should be greater than the rate of return for the fixed income","Le taux de rendement pour les actions devrait être plus grand que le taux de rendement pour les revenus fixes",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A164,B164)","v":"The rate of return for the equities should be greater than the rate of return for the fixed income"}]
["Please enter a reasonable rate of return for the fixed income. Between 0.5% and 4%","Merci d'entrer un taux de rendement raisonable pour les revenus fixes. Entre 0,5% et 4%",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A165,B165)","v":"Please enter a reasonable rate of return for the fixed income. Between 0.5% and 4%"}]
["Please enter the total amount of the current investments","Merci d'entrer le montant total des investissement actuels",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A166,B166)","v":"Please enter the total amount of the current investments"}]
["Only numbers are allowed","Seulement les chiffres sont permis",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A167,B167)","v":"Only numbers are allowed"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MESSAGES PPT ET EXCEL"]
["The file has been save","Le fichier a été sauvegardé",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A180,B180)","v":"The file has been save"}]
["Saved successfully","Sauvegarde réussie",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A181,B181)","v":"Saved successfully"}]
["The file has been created. You can save it.","Le fichier a été créé. Vous pouvez l'enregistrer.",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A182,B182)","v":"The file has been created. You can save it."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["MESSAGES D'ERREUR IMMÉDIAT"]
["USERFORM 8"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NOM DE FEUILLE TABLEAU RÉSUMÉ"]
["USERFORM 8"]
["IRS - standard scale","SAR - barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A216,B216)","v":"IRS - standard scale"}]
["Insurance standard scale","Assurance barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A217,B217)","v":"Insurance standard scale"}]
["IRS - standard scale -","SAR - barème taux -",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A218,B218)","v":"IRS - standard scale -"}]
["Asset class - standard scale","Rentabilité - barème standard",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A219,B219)","v":"Asset class - standard scale"}]
["Asset class - scale -","Rentabilité - barème taux -",{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A220,B220)","v":"Asset class - scale -"}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A221,B221)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A222,B222)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A223,B223)","v":0}]
[null,null,{"$f":"IF('Mapping Concepts'!$K$4='Mapping Concepts'!$J$4,A224,B224)","v":0}]

{"sheet":"LibellésRapport","index":17,"n_rows":283,"n_cols":15,"rows_kept":283,"cut":false,"hidden":true,"merged":[[0,8,0,11]]}
[null,"Mettre à jour ou suprimer colonne Champ",null,null,null,null,null,null,"POUR LA DATE",null,null,null,null,"ProductA","ProductF"]
["Page","Champ","V Anglaise","V Francaise",null,null,null,null,"InputJour",null,"Month","Mois",null,"Equibuild","Capital Valeur"]
[null,null,null,null,null,null,null,null,{"$f":"DAY(TODAY())","v":21},1,"January","janvier",null,"iA participating life insurance","iA assurance vie avec participation"]
["Parameters Perso","C11",{"$f":"VLOOKUP(I5,$J$3:$K$14,2,FALSE)& \" \" &I3 &I11 & \", \" &I7","v":"February 21th, 2025"},{"$f":"\"Le \" &I3& \" \" & VLOOKUP(I5,$J$3:$L$14,3,FALSE) & \" \" & I7","v":"Le 21 février 2025"},null,null,null,null,"InputMois",2,"February","février",null,"Genesis","Genesis"]
["Parameters Perso","D17",{"$f":"'Parameters Perso'!D15","v":"Male"},"<-- Cette cellule gère le Sexe anglais/français",null,null,null,null,{"$f":"MONTH(TODAY())","v":2},3,"March","mars"]
["Parameters Perso","F17",{"$f":"'Parameters Perso'!F15","v":"Non-smoker"},"<-- Cette cellule gère le Status anglais/français",null,null,null,null,"InputAnnée",4,"April","avril"]
["Parameters Perso","D18",{"$f":"'Parameters Perso'!D16","v":""},"<-- Cette cellule gère le Sexe anglais/français",null,null,null,null,{"$f":"YEAR(TODAY())","v":2025},5,"May","mai"]
["Parameters Perso","F18",{"$f":"'Parameters Perso'!F16","v":""},"<-- Cette cellule gère le Status anglais/français",null,null,null,null,null,6,"June","juin"]
["Parameters Perso","C23",{"$f":"'Parameters Perso'!C22","v":0},"<-- Cette cellule gère le Produit anglais/français",null,null,null,null,null,7,"July","juillet"]
["Parameters Perso","C41","Yes; No","Oui; Non",null,null,null,null,"Sufixe Date Anglais",8,"August","août"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3=1,\"st\",IF(I3=2,\"nd\",IF(I3=3,\"rd\",\"th\")))","v":"th"},9,"September","septembre"]
["Parameters Corpo","C11",{"$f":"VLOOKUP(I5,$J$3:$K$14,2,FALSE)& \" \" &I3 &I11 & \", \" &I7","v":"February 21th, 2025"},{"$f":"\"Le \" &I3& \" \" & VLOOKUP(I5,$J$3:$L$14,3,FALSE) & \" \" & I7","v":"Le 21 février 2025"},null,null,null,null,null,10,"October","octobre"]
["Parameters Corpo","D17",{"$f":"'Parameters Corpo'!D15","v":"Male"},"<-- Cette cellule gère le Sexe anglais/français",null,null,null,null,null,11,"November","novembre"]
["Parameters Corpo","F17",{"$f":"'Parameters Corpo'!F15","v":"Non-Fumeur"},"<-- Cette cellule gère le Status anglais/français",null,null,null,null,null,12,"December","décembre"]
["Parameters Corpo","D18",{"$f":"'Parameters Corpo'!D16","v":""},"<-- Cette cellule gère le Sexe anglais/français"]
["Parameters Corpo","F18",{"$f":"'Parameters Corpo'!F16","v":""},"<-- Cette cellule gère le Status anglais/français"]
["Parameters Corpo","C21","Yes;No","Oui; Non"]
["Parameters Corpo","C25",{"$f":"'Parameters Corpo'!C24","v":0},"<-- Cette cellule gère le Produit anglais/français"]
["Parameters Corpo","C40",{"$f":"'Parameters Corpo'!C40","v":"Corporation"},"<-- Cette cellule gère le Borrower anglais/français"]
["Parameters Corpo","C42","Yes; No","Oui; Non"]
[]
[null,"A1"]
["Report p.0 - Main page","B4","Prepared for:","Préparé pour :"]
["Report p.0 - Main page","B5","Prepared on:","Préparé le :"]
["Report p.0 - Main page","B6","Prepared by:","Préparé par :"]
["Report p.0 - Main page","B7","Printed on:","Imprimé le : "]
["Report p.0 - Main page","A11","IRS-Equibuild illustration","SAR-Illustration Capital Valeur"]
["Report p.0 - Main page","A73","iA Financial Group is a business name and trademark of","iA Groupe financier est une marque de commerce et un autre nom sous lequel"]
["Report p.0 - Main page","A74","Industrial Alliance Insurance and Financial Services Inc.","l’Industrielle Alliance, Assurance et services financiers inc. exerce ses activités."]
[]
["Report p.1-Concept","A1","Insured Retirement Strategy (IRS) illustration","Stratégie d'assurance retraite (SAR) - Illustration"]
["Report p.1-Concept",null,"Voir onglet \"Texte descriptif - EN\""]
[]
["Report p.2 - Assumption - Perso","A1","Identification & Summary of Assumptions","Identification & Sommaire des hypothèses"]
["Report p.2 - Assumption - Perso","A3","Insured Retirement Strategy ","Stratégie d'assurance retraite"]
["Report p.2 - Assumption - Perso","B5","Loan information","Informations sur le prêt "]
["Report p.2 - Assumption - Perso","B7","Loan Rate : ","Taux d'emprunt :"]
["Report p.2 - Assumption - Perso","B10","Option : ","Option :"]
["Report p.2 - Assumption - Perso","E10","Specified Loan Amount","Maximum Loan Amount","Montant de prêt spécifié","Montant de prêt maximum"]
["Report p.2 - Assumption - Perso","B11","Age - Beginning :","Âge - Début :"]
["Report p.2 - Assumption - Perso","B12","Age - End :","Âge - Fin :"]
["Report p.2 - Assumption - Perso","B14","Maximum Loan to Value ratio","Ratio maximum Prêt/Valeur"]
["Report p.2 - Assumption - Perso","B15","* GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.","* VRG + VRG de l'ASL + Fonds d'accumulation +Retour d'IRP - Solde des avances sur police"]
["Report p.2 - Assumption - Perso","B16","Borrower","Emprunteur"]
["Report p.2 - Assumption - Perso","E16","Individual","Particulier "]
["Report p.2 - Assumption - Perso","B18","Income available to deduct interests ","Déduction fiscale des intérêts"]
["Report p.2 - Assumption - Perso","G12","See the rate in the EVO illustration","Voir le taux dans l'illustration EVO"]
["Report p.2 - Assumption - Perso","B20","Alternate investment","Placement alternatif"]
["Report p.2 - Assumption - Perso","B22","Rate*: ","Taux*:"]
["Report p.2 - Assumption - Perso","B24","Allocation (%)","Répartition (%)"]
["Report p.2 - Assumption - Perso","B25","Interest","Intérêt"]
["Report p.2 - Assumption - Perso","B26","Dividend","Dividende"]
["Report p.2 - Assumption - Perso","B27","Capital Gain","Gain en capital"]
["Report p.2 - Assumption - Perso","B28","* Average","* Moyenne"]
["Report p.2 - Assumption - Perso","A29","Tax rates","Taux d'imposition :"]
["Report p.2 - Assumption - Perso","B31","Marginal tax rate :","Taux d'impôt marginal :"]
["Report p.2 - Assumption - Perso","B32","Dividend tax rate :","Taux d'impôt sur les dividendes :"]
["Report p.2 - Assumption - Perso","B33","Capital Gain tax rate :","Taux d'impôt sur le gain en capital :"]
["Report p.2 - Assumption - Perso",null,"* This Insured Retirement Strategy illustration must be read with your life insurance product illustration and is incomplete without it. It is based on the assumptions above, and those contained in the life insurance product illustration.","*L’illustration de la Stratégie d'assurance retraite doit être lue en parallèle avec l’illustration de votre produit d’assurance-vie, et est incomplète sans celle-ci. Elle repose sur les hypothèses ci-haut ainsi que celles qui se trouvent dans l’illustration du produit d’assurance-vie."]
["Report p.2 - Assumption - Perso",null,"The assumptions used are not guarantees and the variation may have an impact, upward or downward, on the value of your investment. For example, tax treatment and tax rates are based on legislation applicable at the date of the illustration. They may change or may not apply to your situation, which would have an impact on the amounts illustrated. The illustration does not constitute legal or tax advice.","Les hypothèses utilisées ne sont pas garanties et leur variation peut avoir un impact à la hausse ou à la baisse sur la valeur de votre placement. Par exemple, le traitement fiscal et les taux d'imposition sont basés sur la législation applicable à la date de l'illustration. Elles pourraient changer ou ne pas s’appliquer à votre situation, ce qui aurait un impact sur les montants illustrés. L’illustration ne constitue pas un conseil sur votre situation légale ou fiscale."]
["Report p.2 - Assumption - Perso",null,"The loan illustrated is not offered by iA Financial Group. Conditions specific to your loan that are not illustrated may apply. For example, the lender may generally require the payment of an additional premium or repayment of the loan if the loan to cash surrender value ratio grows over a maximum percentage or, failing that, effect a redemption which could trigger a taxable disposition. The interest rate for loan may also vary more than illustrated.","Le prêt illustré n’est pas offert par iA Groupe financier. Des conditions spécifiques à votre prêt qui ne sont pas illustrées pourraient s’appliquer. Par exemple, le prêteur pourrait exiger le paiement d’une prime additionnelle ou le remboursement partiel du prêt si le ratio prêt / valeur de rachat augmente au delà d'un pourcentage maximum ou, à défaut, procéder au rachat de la police ce qui pourrait entrainer des conséquences fiscales. Le taux d’intérêt du prêt pourrait également varier davantage que ce qui est illustré."]
[]
["Report p.3 - CF - Perso","A1","Summary of Results","Sommaire des Résultats"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","A3","Identification","Identification"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","O3",{"$f":"IF(ISNA(VLOOKUP(1,'Report p.3 - CF - Perso'!$N$8:$O$113,2,FALSE)),\"No laps\",\"Policy lapses at age \"& VLOOKUP(1,'Report p.3 - CF - Perso'!$N$8:$O$113,2,FALSE) &\", an action is required\")","v":"No laps"},{"$f":"IF(ISNA(VLOOKUP(1,'Report p.3 - CF - Perso'!$N$8:$O$113,2,FALSE)),\"Pas de laps\",\"Police tombe en déchéance à l'âge \"& VLOOKUP(1,'Report p.3 - CF - Perso'!$N$8:$O$113,2,FALSE)  &\", une action est requise\")","v":"Pas de laps"}]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B5","Applicant :","Titulaire :"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B6","Insured :","Insured1 :","Assuré","Assuré1"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","E6",{"$f":"IF(OR('Parameters Perso'!C15=\"\",'Parameters Perso'!C15=0),\"\",'Parameters Perso'!C15 &\" : \") & IF('Parameters Perso'!D15=\"\",\"\",C5 & \", \")  & IF('Parameters Perso'!E15=\"\",\"\",'Parameters Perso'!E15 & \" yrs old, \") & IF('Parameters Perso'!F15=\"\",\"\",C6)","v":"Male, 0 yrs old, Non-smoker"},{"$f":"IF(OR('Parameters Perso'!C15=\"\",'Parameters Perso'!C15=0),\"\",'Parameters Perso'!C15 &\" : \") & IF('Parameters Perso'!D15=\"\",\"\",C5 & \", \")  & IF('Parameters Perso'!E15=\"\",\"\",'Parameters Perso'!E15 & \" ans, \") & IF('Parameters Perso'!F15=\"\",\"\",C6)","v":"Male, 0 ans, Non-smoker"},"Le sexe et le status sont gérés dans les cellule C5 et C6"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B7",{"$f":"\"\"","v":""},"Insured2 :",{"$f":"\"\"","v":""},"Assuré2"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","E7",{"$f":"IF('Parameters Perso'!C16=\"\",\"\",'Parameters Perso'!C16&\" : \"&IF('Parameters Perso'!D16=\"\",\"\",C7&\", \")&IF('Parameters Perso'!E16=\"\",\"\",'Parameters Perso'!E16&\" yrs old, \")&IF('Parameters Perso'!F16=\"\",\"\",C8))","v":""},{"$f":"IF('Parameters Perso'!C16=\"\",\"\",'Parameters Perso'!C16&\" : \"&IF('Parameters Perso'!D16=\"\",\"\",C7&\", \")&IF('Parameters Perso'!E16=\"\",\"\",'Parameters Perso'!E16&\" ans, \")&IF('Parameters Perso'!F16=\"\",\"\",C8))","v":""},"Le sexe et le status sont gérés dans les cellule C7 et C8"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B9","Investment rate :","Taux d'intérêt :"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","E9",{"$f":"ROUND('Parameters Perso'!C24*100,2) &\"%\"","v":"40.11%"},{"$f":"ROUND('Parameters Perso'!C24*100,2) &\"%\"","v":"40.11%"}]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B10","Loan Rate :","Taux d'emprunt :"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","B11","Borrower :","Emprunteur :"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","E11","Individual","Individu"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","I8","Annual Loan :","Prêt annuel :"]
["Report p.3 - CF - Perso (maintenant dans Assumption)","I9","From Age :","À partir de (Âge): "]
["Report p.3 - CF - Perso (maintenant dans Assumption)","I10","To Age : ","Jusqu'à (Âge): "]
["Report p.3 - CF - Perso (maintenant dans Assumption)","I12",{"$f":"\"% CSV at \" & 'Report p.2 - Assumption - Perso'!F24 & \" :\"","v":"% CSV at 0 or until 90% LTV ratio :"},{"$f":"\"% VR à \" &'Report p.2 - Assumption - Perso'!F24 & \" :\"","v":"% VR à 0 or until 90% LTV ratio :"}]
["Report p.3 - CF - Perso","A13",{"$f":"IF('Parameters Perso'!$N$1=\"Estate\",\"Estate Bond - Personal\",\"Insured Retirement Strategy\")","v":"Insured Retirement Strategy"},{"$f":"IF('Parameters Perso'!$N$1=\"Estate\",\"Bon Successoral - Particulier\",\"Stratégie d'assurance retraite\")","v":"Stratégie d'assurance retraite"}]
["Report p.3 - CF - Perso","D16",{"$f":"C80","v":"Insured Retirement Strategy"},{"$f":"D80","v":"Stratégie d'assurance retraite"}]
["Report p.3 - CF - Perso","I16","Alternate Investment Strategy","Placement alternatif"]
["Report p.3 - CF - Perso","A17","Year","Année"]
["Report p.3 - CF - Perso","B17","Age","Âge"]
["Report p.3 - CF - Perso","C17","Annual Deposits","Dépôts annuels"]
["Report p.3 - CF - Perso","D17","Cash Surrender value","Valeur de rachat"]
["Report p.3 - CF - Perso","E17","Annual Loan","Prêt annuel"]
["Report p.3 - CF - Perso","F17","Total Loan Balance","Solde du Prêt "]
["Report p.3 - CF - Perso","G17","Net Estate value","Valeur successorale nette"]
["Report p.3 - CF - Perso","H17","IRR (%)","TRI (%)"]
["Report p.3 - CF - Perso","I17","Annual Income","Revenu annuel"]
["Report p.3 - CF - Perso","J17","Net Estate value","Valeur successorale nette"]
["Report p.3 - CF - Perso","K17","IRR (%)","TRI (%)"]
[]
["Report p 4. IRS - Perso","A1","IRS Strategy - Details","Stratégie SAR - Détails"]
["Report p 4. IRS - Perso","A3","Insured Retirement Strategy","Stratégie d'assurance retraite"]
["Report p 4. IRS - Perso","O3",{"$f":"C65","v":"No laps"},{"$f":"D65","v":"Pas de laps"}]
["Report p 4. IRS - Perso","C6","Policy values","Valeurs du contrat"]
["Report p 4. IRS - Perso","E6","Bank Loan Details","Details du Prêt"]
["Report p 4. IRS - Perso","I6","Net values","Valeurs nettes"]
["Report p 4. IRS - Perso","A7","Year","Année"]
["Report p 4. IRS - Perso","B7","Age","Âge"]
["Report p 4. IRS - Perso","C7","Cash Surrender value","Valeur de rachat"]
["Report p 4. IRS - Perso","D7","Total Death Benefit","Prestation de décès totale"]
["Report p 4. IRS - Perso","E7","Annual Loan","Prêt annuel"]
["Report p 4. IRS - Perso","F7","Loan Balance","Solde du prêt"]
["Report p 4. IRS - Perso","G7","Loan to total CSV (%)","Ratio Prêt - VR (%)"]
["Report p 4. IRS - Perso","H7","Loan interest","Intérêt annuel Prêt"]
["Report p 4. IRS - Perso","I7","Surrender Value net of loan","Valeur de rachat nette du prêt"]
["Report p 4. IRS - Perso","J7","Death Benefit net of loan","Prestation de décès nette du prêt"]
["Report p 4. IRS - Perso","K7","Net Estate Value","Valeur successorale nette"]
[]
["Report p 5. Alt inv - Perso","A1","Alternate Investment Strategy - Details","Placement alternatif - Details"]
["Report p 5. Alt inv - Perso","A3",{"$f":"C80","v":"Insured Retirement Strategy"},{"$f":"D80","v":"Stratégie d'assurance retraite"}]
["Report p 5. Alt inv - Perso","C6","Alternate Investment","Placement alternatif "]
["Report p 5. Alt inv - Perso","A7","Year","Année "]
["Report p 5. Alt inv - Perso","B7","Age","Âge"]
["Report p 5. Alt inv - Perso","C7","Deposits","Dépôts"]
["Report p 5. Alt inv - Perso","D7","Annual Investment Income","Revenu d'investissement anuel"]
["Report p 5. Alt inv - Perso","E7","Annual Tax Payable","Impôt Payable annuellement"]
["Report p 5. Alt inv - Perso","F7","Annual Withdrawal","Retrait annuel"]
["Report p 5. Alt inv - Perso","G7","Investment Balance","Solde du placement "]
["Report p 5. Alt inv - Perso","H7","Net Estate Value","Valeur successorale nette"]
["Report p 5. Alt inv - Perso",null,"T100 Premium","Prime T100"]
["Report p 5. Alt inv - Perso",null,"T100 Death Benefit","Capital décès T100"]
[]
[]
["Report p 6. Sensitivity - Perso","A1","IRS Strategy - Loan rate + 1 %","Stratégie SAR - Taux d'emprunt + 1%"]
["Report p 6. Sensitivity - Perso","A3","Insured Retirement Strategy","Stratégie d'assurance retraite"]
["Report p 6. Sensitivity - Perso","O3",{"$f":"IF(ISNA(VLOOKUP(1,'Report p 6. Sensitivity - Perso'!$M$8:$N$113,2,FALSE)),\"No laps\",\"Policy lapses at age \"& VLOOKUP(1,'Report p 6. Sensitivity - Perso'!$M$8:$N$113,2,FALSE) &\", an action is required\")","v":"No laps"},{"$f":"IF(ISNA(VLOOKUP(1,'Report p 6. Sensitivity - Perso'!$M$8:$N$113,2,FALSE)),\"Pas de lapse\",\"Police tombe en déchéance à l'âge \"& VLOOKUP(1,'Report p 6. Sensitivity - Perso'!$M$8:$N$113,2,FALSE) &\", une action est requise\")","v":"Pas de lapse"}]
["Report p 6. Sensitivity - Perso","C6","Policy values","Valeurs du contrat"]
["Report p 6. Sensitivity - Perso","E6","Bank Loan Details","Details du Prêt"]
["Report p 6. Sensitivity - Perso","I6","Net values","Valeurs nettes"]
["Report p 6. Sensitivity - Perso","A7","Year","Année"]
["Report p 6. Sensitivity - Perso","B7","Age","Âge"]
["Report p 6. Sensitivity - Perso","C7","Cash Surrender value","Valeur de rachat"]
["Report p 6. Sensitivity - Perso","D7","Total Death Benefit","Prestation de décès totale"]
["Report p 6. Sensitivity - Perso","E7","Annual Loan","Prêt annuel"]
["Report p 6. Sensitivity - Perso","F7","Loan Balance","Solde du prêt"]
["Report p 6. Sensitivity - Perso","G7","Loan to total CSV (%)","Ratio Prêt - VR (%)"]
["Report p 6. Sensitivity - Perso","H7","Loan interest","Intérêt annuel Prêt"]
["Report p 6. Sensitivity - Perso","I7","Surrender Value net of loan","Valeur de rachat nette du prêt"]
["Report p 6. Sensitivity - Perso","J7","Death Benefit net of loan","Prestation de décès nette du prêt"]
["Report p 6. Sensitivity - Perso","K7","Net Estate Value","Valeur successorale nette"]
["Report p.2 - Assumptions Corpo","B28","Dividend scale","Barème de participation"]
["Report p.2 - Assumptions Corpo","A1","Identification & Summary of Assumptions","Identification & Sommaire des hypothèses"]
["Report p.2 - Assumptions Corpo","A3",{"$f":"\"Insured Retirement strategy (Borrower : \" & C19 & \")\"","v":"Insured Retirement strategy (Borrower : Corporation)"},{"$f":"\"Stratégie d'assurance retraite (Emprunteur : \" & C19 & \")\"","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p.2 - Assumptions Corpo","B5","Loan information","Information sur le Prêt"]
["Report p.2 - Assumptions Corpo","B7","Loan Rate : ","Taux d'emprunt :"]
["Report p.2 - Assumptions Corpo","B10","Option : ","Option :"]
["Report p.2 - Assumptions Corpo","E10","Specified Loan Amount","Maximum Loan Amount","Montant de prêt spécifié","Montant de prêt maximum"]
["Report p.2 - Assumptions Corpo","B11","Age - Beginning","Âge - Début"]
["Report p.2 - Assumptions Corpo","B12","Age - End ","Âge - Fin"]
["Report p.2 - Assumptions Corpo","B14",{"$f":"\"Maximum Loan to CSV\"","v":"Maximum Loan to CSV"},{"$f":"\"Ratio Maximum Prêt/Valeur\"","v":"Ratio Maximum Prêt/Valeur"}]
["Report p.2 - Assumptions Corpo","B15","* GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.","* VRG + VRG de l'ASL + Fonds d'accumulation +Retour d'IRP - Solde des avances sur police"]
["Report p.2 - Assumptions Corpo","B16","Borrower","Emprunteur"]
["Report p.2 - Assumptions Corpo","B18","Income available to deduct interests ","Déduction fiscale des intérêts"]
["Report p.2 - Assumptions Corpo","B20","Alternate investment","Placement alternatif"]
["Report p.2 - Assumptions Corpo","B22","Rate*: ","Taux*:"]
["Report p.2 - Assumptions Corpo","B23","* Average","* Moyenne"]
["Report p.2 - Assumptions Corpo","B25","Allocation (%)","Répartition (%)"]
["Report p.2 - Assumptions Corpo","B26","Interest","Intérêt"]
["Report p.2 - Assumptions Corpo","B27","Dividend","Dividende"]
["Report p.2 - Assumptions Corpo","B28","Capital Gain","Gain en capital"]
["Report p.2 - Assumptions Corpo","B30","Tax rates","Taux d'imposition :"]
["Report p.2 - Assumptions Corpo","B32","Corporate marginal tax rate","Taux d'impôt marginal corporatif "]
["Report p.2 - Assumptions Corpo","B33","Shareholder dividend tax rate","Taux d'impôt sur les dividendes"]
["Report p.2 - Assumptions Corpo","B35","Corporate RDTOH Rate:","Taux IMRTD Corporatif "]
["Report p.2 - Assumptions Corpo","B36","RDTOH Refund rate","Taux remboursement IMRTD"]
[null,null,"* This Insured Retirement Strategy illustration must be read with your life insurance product illustration and is incomplete without it. It is based on the assumptions above, and those contained in the life insurance product illustration.\n","*L’illustration de la Stratégie d'assurance retraite doit être lue en parallèle avec l’illustration de votre produit d’assurance-vie, et est incomplète sans celle-ci. Elle repose sur les hypothèses ci-haut ainsi que celles qui se trouvent dans l’illustration du produit d’assurance-vie."]
[null,null,"\nThe assumptions used are not guarantees and the variation may have an impact, upward or downward, on the value of your investment. For example, the  tax rate and the interest tax deduction assumptions are based on applicable legislation as at the date of the illustration. They may change or may not apply to your situation, which would have an impact on the amounts illustrated. The illustration does not constitute legal or tax advice.\n","Les hypothèses utilisées ne sont pas garanties et leur variation peut avoir un impact à la hausse ou à la baisse sur la valeur de votre placement. Par exemple, les hypothèses sur votre taux d’imposition et la déduction fiscale des intérêts sont basées sur les lois en vigueur à la date de l’illustration. Elles pourraient changer ou ne pas s’appliquer à votre situation, ce qui aurait un impact sur les montants illustrés. L’illustration ne constitue pas un conseil sur votre situation légale ou fiscale."]
[null,null,"\nThe loan illustrated is not offered by iA Financial Group. Conditions specific to your loan that are not illustrated may apply. For example, the lender may generally require the payment of an additional premium or repayment of the loan if the loan to cash surrender value ratio grows over a maximum percentage or, failing that, effect a redemption which could trigger a taxable disposition. The interest rate for loan may also vary more than illustrated.","Le prêt illustré n’est pas offert par iA Groupe financier. Des conditions spécifiques à votre prêt qui ne sont pas illustrées pourraient s’appliquer. Par exemple, le prêteur pourrait exiger le paiement d’une prime additionnelle ou le remboursement partiel du prêt si le ratio prêt / valeur de rachat augmente au delà d'un pourcentage maximum ou, à défaut, procéder au rachat de la police ce qui pourrait entrainer des conséquences fiscales. Le taux d’intérêt du prêt pourrait également varier davantage que ce qui est illustré."]
[]
["Report p.3 - CF - Corpo","A1","Summary of Results","Sommaire des Résultats"]
["Report p.3 - CF - Corpo","A3","Identification","Identification"]
["Report p.3 - CF - Corpo","O3",{"$f":"IF(ISNA(VLOOKUP(1,'Report p.3 - CF - Corpo'!$O$8:$P$135,2,FALSE)),\"No laps\",\"Policy inforce until age \"& VLOOKUP(1,'Report p.3 - CF - Corpo'!$O$8:$P$135,2,FALSE) &\", Action required to keep policy in force after.\")","v":"No laps"},{"$f":"IF(ISNA(VLOOKUP(1,'Report p.3 - CF - Corpo'!$O$18:$P$84,2,FALSE)),\"Pas de lapse\",\"Police tombe en déchéance à l'âge \"& VLOOKUP(1,'Report p.3 - CF - Corpo'!$O$18:$P$84,2,FALSE) &\", une action est requise\")","v":"Pas de lapse"}]
["Report p.3 - CF - Corpo","B6","Insured :","Insured1 :","Assuré :","Assuré1 :"]
["Report p.3 - CF - Corpo","E6",{"$f":"IF(OR('Parameters Corpo'!C15=\"\",'Parameters Corpo'!C15=0),\"\",'Parameters Corpo'!C15 &\" : \") & IF('Parameters Corpo'!D15=\"\",\"\",C13 & \", \")  & IF('Parameters Corpo'!E15=\"\",\"\",'Parameters Corpo'!E15 & \" yrs old, \") & IF('Parameters Corpo'!F15=\"\",\"\",C14)","v":"Male, 0 yrs old, Non-Fumeur"},{"$f":"IF(OR('Parameters Corpo'!C15=\"\",'Parameters Corpo'!C15=0),\"\",'Parameters Corpo'!C15 &\" : \") & IF('Parameters Corpo'!D15=\"\",\"\",C13 & \", \")  & IF('Parameters Corpo'!E15=\"\",\"\",'Parameters Corpo'!E15 & \" ans, \") & IF('Parameters Corpo'!F15=\"\",\"\",C14)","v":"Male, 0 ans, Non-Fumeur"},"Le sexe et le status sont gérés dans les cellule C13 et C14"]
["Report p.3 - CF - Corpo","B7",{"$f":"\"\"","v":""},"Insured2 :",{"$f":"\"\"","v":""},"Assuré2 :"]
["Report p.3 - CF - Corpo","E7",{"$f":"IF('Parameters Corpo'!C16=\"\",\"\",'Parameters Corpo'!C16&\" : \"&IF('Parameters Corpo'!D16=\"\",\"\",C15&\", \")&IF('Parameters Corpo'!E16=\"\",\"\",'Parameters Corpo'!E16&\" yrs old, \")&IF('Parameters Corpo'!F16=\"\",\"\",C16))","v":""},{"$f":"IF('Parameters Corpo'!C16=\"\",\"\",'Parameters Corpo'!C16&\" : \"&IF('Parameters Corpo'!D16=\"\",\"\",C15&\", \")&IF('Parameters Corpo'!E16=\"\",\"\",'Parameters Corpo'!E16&\" ans, \")&IF('Parameters Corpo'!F16=\"\",\"\",C16))","v":""},"Le sexe et le status sont gérés dans les cellule C15 et C16"]
["Report p.3 - CF - Corpo","E9",{"$f":"FIXED('Parameters Corpo'!C26*100,2)&\"%\"","v":{"$error":"#N/A"}},{"$f":"FIXED('Parameters Corpo'!C26*100,2) &\"%\"","v":{"$error":"#N/A"}}]
["Report p.3 - CF - Corpo","B10","Loan Rate :","Taux d'emprunt :"]
["Report p.3 - CF - Corpo","B11","Borrower :","Emprunteur :"]
["Report p.3 - CF - Corpo","I5","Product:","Produit :"]
["Report p.3 - CF - Corpo","I6","Initial Face amount:","Capital assuré initial :"]
["Report p.3 - CF - Corpo","I8","Annual Loan :","Prêt annuel :"]
["Report p.3 - CF - Corpo","L8","=SI('Parameters Corpo'!C44=\"A\";'Parameters Corpo'!C46;\"Maximum\")","=SI('Parameters Corpo'!C44=\"A\";'Parameters Corpo'!C46;\"Maximum\")","?????"]
["Report p.3 - CF - Corpo","I9","From Age :","À partir de (Âge): "]
["Report p.3 - CF - Corpo","I10","To Age : ","Jusqu'à (Age): "]
["Report p.3 - CF - Corpo","I12",{"$f":"\"% CSV at \" & 'Report p.2 - Assumption - Corpo'!F24 &\" :\"","v":"% CSV at 0 or until 90% LTV ratio :"},{"$f":"\"% VR à \" &'Report p.2 - Assumption - Corpo'!F24 & \" :\"","v":"% VR à 0 or until 90% LTV ratio :"}]
["Report p.3 - CF - Corpo","A13",{"$f":"IF('Parameters Corpo'!N1=\"Estate\",\"Corporate Estate Bond\",\"Insured Retirement Strategy (Borrower : \" & C19 & \")\")","v":"Insured Retirement Strategy (Borrower : Corporation)"},{"$f":"IF('Parameters Corpo'!N1=\"Estate\",\"Bon sucessoral pour entreprise\",\"Stratégie d'assurance retraite (Emprunteur : \" & C19 & \")\")","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p.3 - CF - Corpo","C15",{"$f":"C191","v":"Insured Retirement Strategy (Borrower : Corporation)"},{"$f":"D191","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p.3 - CF - Corpo","J15","Alternate Investment Strategy","Placement alternatif"]
["Report p.3 - CF - Corpo","A16","Year","Année"]
["Report p.3 - CF - Corpo","B16","Age","Âge"]
["Report p.3 - CF - Corpo","C16","Annual Deposits","Dépôts annuels"]
["Report p.3 - CF - Corpo","D16","Cash Surrender value","Valeur de rachat"]
["Report p.3 - CF - Corpo","E16","Annual Loan","Prêt annuel"]
["Report p.3 - CF - Corpo","F16","Total Loan Balance","Solde du Prêt "]
["Report p.3 - CF - Corpo","G16","Annual \nAfter-tax Income","Revenu annuel après impôt"]
["Report p.3 - CF - Corpo","H16","Net Estate value","Valeur successorale nette"]
["Report p.3 - CF - Corpo","I16","IRR (%)","TRI (%)"]
["Report p.3 - CF - Corpo","J16","Annual  After-tax\nIncome","Revenu annuel après impôt"]
["Report p.3 - CF - Corpo","K16","Net Estate value","Valeur successorale nette"]
["Report p.3 - CF - Corpo","L16",{"$f":"C202","v":"IRR (%)"},{"$f":"D202","v":"TRI (%)"}]
["Report p.3 - CF - Corpo",null,"Unused CDA","CDC non utilisé"]
[]
["Report p 4. IRS - Corpo","A1","IRS Strategy - Details","Stratégie SAR - Détails"]
["Report p 4. IRS - Corpo","A3",{"$f":"C191","v":"Insured Retirement Strategy (Borrower : Corporation)"},{"$f":"D191","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p 4. IRS - Corpo","O3",{"$f":"IF(ISNA(VLOOKUP(1,'Report p 4. IRS - Corpo'!$N$8:$O$135,2,FALSE)),\"No laps\",\"Policy inforce until age \"& VLOOKUP(1,'Report p 4. IRS - Corpo'!$N$8:$O$135,2,FALSE) &\", Action required to keep policy inforce after\")","v":"No laps"},{"$f":"IF(ISNA(VLOOKUP(1,'Report p 4. IRS - Corpo'!$N$8:$O$135,2,FALSE)),\"Pas de lapse\",\"Police tombe en déchéance à l'âge \"& VLOOKUP(1,'Report p 4. IRS - Corpo'!$N$8:$O$135,2,FALSE)&\", une action est requise\")","v":"Pas de lapse"}]
["Report p 4. IRS - Corpo","C6","Policy values","Valeurs du contrat"]
["Report p 4. IRS - Corpo","F6","Bank Loan Details","Details du Prêt"]
["Report p 4. IRS - Corpo","K6","Net values","Valeurs nettes"]
["Report p 4. IRS - Corpo","A7","Year","Année"]
["Report p 4. IRS - Corpo","B7","Age","Âge"]
["Report p 4. IRS - Corpo","C7","Cash Surrender value","Valeur de rachat"]
["Report p 4. IRS - Corpo","D7","Total Death Benefit","Prestation de décès totale"]
["Report p 4. IRS - Corpo","E7","CDA","CDC"]
["Report p 4. IRS - Corpo","F7","Annual Loan","Prêt annuel"]
["Report p 4. IRS - Corpo","G7","Annual \nAfter-tax Income","Revenu annuel après impôt "]
["Report p 4. IRS - Corpo","H7","Loan Balance","Solde du prêt"]
["Report p 4. IRS - Corpo","I7","Loan to total CSV (%)","Ratio Prêt - VR (%)"]
["Report p 4. IRS - Corpo","J7","Loan interest","Intérêt annuel Prêt"]
["Report p 4. IRS - Corpo","K7","Surrender value net of loan","Valeur de rachat nette du prêt"]
["Report p 4. IRS - Corpo","L7","Death Benefit net of loan","Prestation de décès nette du prêt"]
["Report p 4. IRS - Corpo","M7","Net Estate Value","Valeur successorale nette"]
[]
["Report p 5. Alt inv - Corpo + T100",null,"Alternate Investment Strategy - Details + T100","Placement alternatif - Details + T100"]
["Report p 5. Alt inv - Corpo","A1","Alternate Investment Strategy - Details","Placement alternatif - Details"]
["Report p 5. Alt inv - Corpo","A3",{"$f":"C191","v":"Insured Retirement Strategy (Borrower : Corporation)"},{"$f":"D191","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p 5. Alt inv - Corpo","C6","Alternate Investment","Placement alternatif "]
["Report p 5. Alt inv - Corpo","J6","Alt. Inv - Net Estate Value","Pl. Alt - Valeur succ. Nette"]
["Report p 5. Alt inv - Corpo","A7","Year","Année "]
["Report p 5. Alt inv - Corpo","B7","Age","Âge"]
["Report p 5. Alt inv - Corpo","C7","Deposits","Dépôts"]
["Report p 5. Alt inv - Corpo + T100",null,"T100 Premium","Prime T100"]
["Report p 5. Alt inv - Corpo + T101",null,"T100 Death Benefit","Capital décès T100"]
["Report p 5. Alt inv - Corpo","D7",{"$f":"C119","v":"Annual Investment Income"},{"$f":"D119","v":"Revenu d'investissement anuel"}]
["Report p 5. Alt inv - Corpo","E7","Annual Tax Payable","Impôt Payable annuellement"]
["Report p 5. Alt inv - Corpo","F7","Annual Withdrawal","Retrait annuel"]
["Report p 5. Alt inv - Corpo","G7","Annual RDTOH used","IMRTD anuelle utilisé"]
["Report p 5. Alt inv - Corpo","H7","Investment Balance","Solde Placement "]
["Report p 5. Alt inv - Corpo","I7","RDTOH Balance","Solde du comte d'IMRTD"]
["Report p 5. Alt inv - Corpo","J7","Taxable Dividend","Dividende taxable"]
["Report p 5. Alt inv - Corpo","K7","CDA balance","Solde du CDC"]
["Report p 5. Alt inv - Corpo","L7","Net estate value","Valeur successorale nette"]
[]
["Report p 6. Sensit-Corpo","A1","IRS Strategy - Loan Rate +1 %","Stratégie SAR - Taux d'emprunt + 1%"]
["Report p 6. Sensit-Corpo","A3",{"$f":"\"Insured Retirement strategy (Borrower : \" & C19 & \")\"","v":"Insured Retirement strategy (Borrower : Corporation)"},{"$f":"\"Stratégie d'assurance retraite (Emprunteur : \" & C19 & \")\"","v":"Stratégie d'assurance retraite (Emprunteur : Corporation)"}]
["Report p 6. Sensit-Corpo","O3",{"$f":"IF(ISNA(VLOOKUP(1,'Report p 6. Sensit-Corpo'!$N$8:$O$107,2,FALSE)),\"No laps\",\"Policy inforce until age \"& VLOOKUP(1,'Report p 6. Sensit-Corpo'!$N$8:$O$107,2,FALSE) &\", Action required to keep policy inforce after\")","v":"No laps"},{"$f":"IF(ISNA(VLOOKUP(1,'Report p 6. Sensit-Corpo'!$N$8:$O$107,2,FALSE)),\"Pas de lapse\",\"Police tombe en déchéance à l'âge \"& VLOOKUP(1,'Report p 6. Sensit-Corpo'!$N$8:$O$107,2,FALSE)&\", une action est requise\")","v":"Pas de lapse"}]
["Report p 6. Sensit-Corpo","C6","Policy values","Valeurs du contrat"]
["Report p 6. Sensit-Corpo","F6","Bank Loan Details","Details du Prêt"]
["Report p 6. Sensit-Corpo","K6","Net values","Valeurs nettes"]
["Report p 6. Sensit-Corpo","A7","Year","Année"]
["Report p 6. Sensit-Corpo","B7","Age","Âge"]
["Report p 6. Sensit-Corpo","C7","Cash Surrender value","Valeur de rachat"]
["Report p 6. Sensit-Corpo","D7","Total Death Benefit","Prestation de décès totale"]
["Report p 6. Sensit-Corpo","E7","CDA","CDC"]
["Report p 6. Sensit-Corpo","F7","Annual Loan","Prêt annuel"]
["Report p 6. Sensit-Corpo","G7","Annual \nAfter-tax Income","Revenu annuel après impôt"]
["Report p 6. Sensit-Corpo","H7","Loan Balance","Solde du Prêt"]
["Report p 6. Sensit-Corpo","I7","Loan to total CSV (%)","Ratio Prêt - VR (%)"]
["Report p 6. Sensit-Corpo","J7","Loan interest","Intérêt annuel Prêt"]
["Report p 6. Sensit-Corpo","K7","Surrender value net of loan","Valeur de rachat nette du prêt"]
["Report p 6. Sensit-Corpo","L7","Death Benefit net of loan","Prestation de décès nette du prêt"]
["Report p 6. Sensit-Corpo","M7","Net Estate Value","Valeur successorale nette"]
[]
[]
["Report p 5B. CFlow Corpo-Perso",null,"IRS Strategy - Details","Stratégie SAR - Détails"]
["Report p 5B. CFlow Corpo-Perso",null,"Alternate Investment Strategy - Details","Placement alternatif - Details"]
["Report p 5B. CFlow Corpo-Perso",null,"Insured Retirement Strategy (Borrower: Shareholder)","Stratégie d'assurance retraite (Emprunteur : Actionnaire)"]
["Report p 5B. CFlow Corpo-Perso",null,"Cash flows","Flux de trésorerie"]
["Report p 5B. CFlow Corpo-Perso",null,"Annual Deposits","Dépôts annuels"]
["Report p 5B. CFlow Corpo-Perso",null,"Annual after-tax Income","Revenu annuel après impôt"]
["Report p 5B. CFlow Corpo-Perso",null,"Guarantee fee (payment)","Frais de garantie (paiement)"]
["Report p 5B. CFlow Corpo-Perso",null,"Annual net cash flow","Flux net de trésorerie annuel"]
["Report p 5B. CFlow Corpo-Perso",null,"Total net cash flow","Flux net de trésorerie total"]
["Report p 5B. CFlow Corpo-Perso",null,"Insured retirement strategy","Stratégie d'assurance retraite"]
["Report p 5B. CFlow Corpo-Perso",null,"Alternate Investment","Placement alternatif "]
["Report p 5B. CFlow Corpo-Perso",null,"Annual after-tax Income","Revenu annuel après impôt"]
["Report p 5B. CFlow Corpo-Perso",null,"Shareholder","Actionnaire"]
["Report p 5B. CFlow Corpo-Perso",null,"Corporation","Société"]
["Report p 5B. CFlow Corpo-Perso",null,"Guarantee fee (after-tax income)","Frais de garantie (revenu après impôt)"]

{"sheet":"LibellésParametersPerso","index":18,"n_rows":77,"n_cols":18,"rows_kept":77,"cut":false,"hidden":true,"merged":[[0,6,0,17],[16,7,16,8],[17,7,17,8]]}
["Anglais","Français","En fonction de la langue ---->",{"$f":"'Parameters Perso'!M1","v":"A"},null,null,"Gestion des liste de validation conditionnelles, en fonction de la langue"]
["This illustration is incomplete if it is presented without all its pages","Cette illustration est incomplète si elle est présentée sans toutes ses pages",{"$f":"IF($D$1=\"A\",A2,B2)","v":"This illustration is incomplete if it is presented without all its pages"},"<-- C'est le bas de page du rapport",null,null,"Nom associé gender","Gender/Sexe \"D15\"","nom associé Insured1 \"F15\"","Status/Statut","nom associé Insured2 \"F16\"","Status/Statut","nom associé Product \"C21\"","Product/Protection","nom associé Product \"C24\"","Product/Protection","nom associé T100 \"E57\"","Comparaison T100?"]
["       Prepared by...","       Préparé par...",{"$f":"IF($D$1=\"A\",A3,B3)","v":"       Prepared by..."},null,null,null,{"$f":"IF($D$1=\"A\",\"A_Perso\",\"F_Perso\")","v":"A_Perso"},"<---Formule",{"$f":"IF('Parameters Perso'!D15=\"Male\",\"Male_Perso\",IF('Parameters Perso'!D15=\"Female\",\"Female_Perso\",IF('Parameters Perso'!D15=\"Homme\",\"Homme_Perso\",IF('Parameters Perso'!D15=\"Femme\",\"Femme_Perso\",\"\"))))","v":"Male_Perso"},"<---Formule",{"$f":"IF('Parameters Perso'!D16=\"Male\",\"Male_Perso\",IF('Parameters Perso'!D16=\"Female\",\"Female_Perso\",IF('Parameters Perso'!D16=\"Homme\",\"Homme_Perso\",IF('Parameters Perso'!D16=\"Femme\",\"Femme_Perso\",\"\"))))","v":""},"<---Formule",{"$f":"IF($D$1=\"A\",\"Product_Perso\",\"Protection_Perso\")","v":"Product_Perso"},"<---Formule",{"$f":"IF($D$1=\"A\",\"Frequency_Perso\",\"Frequence_Perso\")","v":"Frequency_Perso"},"<---Formule",{"$f":"IF($D$1=\"A\",\"CompareT100_Perso\",\"ComparaisonT100_Perso\")","v":"CompareT100_Perso"},"<---Formule"]
["Prepared by : ","Préparé par : ",{"$f":"IF($D$1=\"A\",A4,B4)","v":"Prepared by : "},null,null,null,"A_Perso","Male","Male_Perso","Smoker",null,null,"Product_Perso","Genesis","Frequency_Perso","Monthly","CompareT100_Perso","Yes"]
["Agency : ","Agence : ","Agency : ",null,null,null,"A_Perso","Female","Male_Perso","Non-Smoker",null,null,"Product_Perso","iA PAR","Frequency_Perso","Annually","CompareT100_Perso","No"]
["Version : ","Version : ","Version : ",null,null,null,"F_Perso","Homme","Female_Perso","Smoker",null,null,"Product_Perso","Legacy","Frequence_Perso","Mensuelle","ComparaisonT100_Perso","Oui"]
["Primary : ","Primaire : ","Primary : ",null,null,null,"F_Perso","Femme","Female_Perso","Non-Smoker",null,null,"Protection_Perso","Genesis","Frequence_Perso","Annuelle","ComparaisonT100_Perso","Non"]
["Office : ","Bureau : ","Office : ",null,null,null,null,null,"Homme_Perso","Fumeur",null,null,"Protection_Perso","iA PAR"]
["       Policy Details","       Détails de la police","       Policy Details",null,null,null,null,null,"Homme_Perso","Non-Fumeur",null,null,"Protection_Perso","Héritage"]
["Name","Nom","Name",null,null,null,null,null,"Femme_Perso","Fumeuse"]
["Gender","Sexe","Gender",null,null,null,null,null,"Femme_Perso","Non-Fumeuse"]
["Age","Âge","Age"]
["Status","Statut","Status"]
["Insured 1 : ","Assuré 1 :","Insured 1 : "]
["Insured 2 (joint) : ","Assuré 2 (conjoint) :","Insured 2 (joint) : "]
["Applicant :","Contractant:","Applicant :"]
["       Type of Insurance","       Type d'Assurance","       Type of Insurance",null,null,null,"Titre rapport:",{"$f":"VLOOKUP(H18,$G$19:$H$30,2,FALSE)","v":{"$error":"#N/A"}}]
["Product :","Protection :","Product :",null,null,null,"clef rapport:",{"$f":"'Parameters Perso'!M1&\"-\"&'Parameters Perso'!N1&\"-\"&'Parameters Perso'!C22","v":"A-IRS-0"}]
["Initial Coverage amount : ","Montant de protection initial :","Initial Coverage amount : ",null,null,null,"A-IRS-Legacy","IRS - Legacy Illustration"]
["Investment rate : ","Taux d'investissement :","Investment rate : ",null,null,null,"A-Estate-Legacy","Estate Bond -Legacy Illustration"]
["Payment frequency :","Fréquence des paiements :","Payment frequency :",null,null,null,"A-IRS-iA PAR","IRS - iA PAR Illustration"]
["       Taxation Assumptions","       Hypothèses d'imposition","       Taxation Assumptions",null,null,null,"A-Estate-iA PAR","Estate Bond - iA PAR Illustration"]
["Marginal tax rate :","Taux d'imposition marginal :","Marginal tax rate :",null,null,null,"A-IRS-Genesis","IRS - Genesis Illustration"]
["Dividend tax rate :","Taux d'imposition des dividendes :","Dividend tax rate :",null,null,null,"A-Estate-Genesis","Estate Bond - Genesis Illustration"]
["Capital gains tax rate :","Taux d'imposition des gains en capital :","Capital gains tax rate :",null,null,null,"F-IRS-Héritage","SAR - Illustration Héritage"]
["       IRS Assumptions","       Hypothèses SAR","       IRS Assumptions",null,null,null,"F-Estate-Héritage","Bon successoral - Illustration Héritage"]
["Loan interest rate :","Taux d'intérêt d'emprunt :","Loan interest rate :",null,null,null,"F-IRS-iA PAR","SAR - Illustration iA PAR"]
["LOC option selected :","Option sélectionnée :","LOC option selected :","(Pourquoi il y a le terme «LOC» en anglais??? version perso et corpo)",null,null,"F-Estate-iA PAR","Bon successoral - Illustration iA PAR"]
["A) Annual desired amount of loan :","A) Montant annuel d'emprunt désiré :","A) Annual desired amount of loan :",null,null,null,"F-IRS-Genesis","SAR - Illustration Genesis"]
["Starting at age :","Débutant à l'âge :","Starting at age :",null,null,null,"F-Estate-Genesis","Bon sucessoral - Illustration Genesis"]
["Last loan amount at age :","Dernier montant emprunté à l'âge de :","Last loan amount at age :"]
["Loan starting at age : ","Emprunt débutant à l'âge :","Loan starting at age : "]
["Last loan amount at age :","Dernier montant emprunté à l'âge de :","Last loan amount at age :"]
["Maximum loan to cash value ratio :","Ratio Emprunt maximum / Valeur de rachat :","Maximum loan to cash value ratio :"]
["- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.","- Total CSV français =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.","- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance."]
["OPTION A: \nIf you want the income from the loan to last as long as possible and see how long you can receive this income.\n\nEnter \"100\" in the field \"Last loan amount at age\"\n\nOPTION B :\nThe maximum annual loan amount will be granted","OPTION A: \nSi vous voulez que le revenu du prêt dure aussi longtemps que possible et voir combien de temps vous pouvez recevoir ce revenu.\n\nEntrez \"100\" dans ->  \"Dernier montant emprunté à l'âge de\"\n\nOPTION B :\nLe montant max. annuel du prêt sera accordé",{"$f":"IF($D$1=\"A\",A36,B36)","v":"OPTION A: \nIf you want the income from the loan to last as long as possible and see how long you can receive this income.\n\nEnter \"100\" in the field \"Last loan amount at age\"\n\nOPTION B :\nThe maximum annual loan amount will be granted"}]
["       Alternate Investment Assumptions","       Hypothèses d'investissement alternatives",{"$f":"IF($D$1=\"A\",A37,B37)","v":"       Alternate Investment Assumptions"}]
["Interest :","Intérêt :",{"$f":"IF($D$1=\"A\",A38,B38)","v":"Interest :"}]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Dividents :","Dividendes :","Dividents :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Capital gain :","Gain en capital :","Capital gain :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Total :","Total :","Total :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Go back to tab \"Menu\"","Retourner à l'onglet \"Menu\"","Go back to tab \"Menu\"",null,null,null,"IRS Assumptions (continued)","Hypothèses SAR (suite)",{"$f":"IF($D$1=\"A\",G50,H50)","v":"IRS Assumptions (continued)"}]
["Update Data in Report","Mise à jour des données du Rapport","Update Data in Report",null,null,null,"Maximum loan :","Prêt maximal :",{"$f":"IF($D$1=\"A\",G51,H51)","v":"Maximum loan :"}]
["Create report in PDF","Créer rapport en PDF","Create report in PDF",null,null,null,"Options for the \"Loan rate +1%\" scenario","Options pour le scénario \"Taux d'emprunt +1%\"",{"$f":"IF($D$1=\"A\",G52,H52)","v":"Options for the \"Loan rate +1%\" scenario"}]
["Compare with T100?","Comparaison avec un T100?","Compare with T100?",null,null,null,"Keep the amount of the loan of the standard scenario","Conserver le montant du prêt du scénario de base",{"$f":"IF($D$1=\"A\",G53,H53)","v":"Keep the amount of the loan of the standard scenario"}]
["Please select Yes or No →","SVP sélectionner Oui ou Non →","Please select Yes or No →",null,null,null,"Adjust the loan amount at +1% rate","Ajuster le montant du prêt au taux +1%","Adjust the loan amount at +1% rate"]
[]
["Message box (pas tous les prêts en mode \"A\")",null,{"$f":"IF($D$1=\"A\",A56,B56)","v":"Message box (pas tous les prêts en mode \"A\")"},"Scénario de base","Scénario taux +1%"]
["It is not possible to make all the loans requested.  (\" & SI(D57=1;C58;\"\") & SI(F57=2;C60;\"\") & SI(E57=1;C59;\"\"). Do you want to continue?\"",{"$f":"\"Il n'est pas possible d'effectuer tous les prêts demandés (\" & IF(D57=1,C58,\"\") & IF(F57=2,C60,\"\") & IF(E57=1,C59,\"\") & \"). Voulez-vous continuer?\"","v":"Il n'est pas possible d'effectuer tous les prêts demandés (). Voulez-vous continuer?"},{"$f":"IF($D$1=\"A\",A57,B57)","v":"It is not possible to make all the loans requested.  (\" & SI(D57=1;C58;\"\") & SI(F57=2;C60;\"\") & SI(E57=1;C59;\"\"). Do you want to continue?\""},{"$f":"Calcul_Perso!S5","v":0},{"$f":"'Calcul_Perso_Loan+1%'!S5","v":0},{"$f":"D57+E57","v":0}]
["base scenario","Scénario de base",{"$f":"IF($D$1=\"A\",A58,B58)","v":"base scenario"}]
["rate scenario +1%","scénario taux +1%",{"$f":"IF($D$1=\"A\",A59,B59)","v":"rate scenario +1%"}]
[" and "," et ",{"$f":"IF($D$1=\"A\",A60,B60)","v":" and "}]
[]
["Pour les hypothèses dans les PDF"]
["It is not possible to make all the loans requested above.","Il n'est pas possible d'effectuer tous les prêts demandés ci-dessus.",{"$f":"IF($D$1=\"A\",A63,B63)","v":"It is not possible to make all the loans requested above."}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Haut de la page (Report p.0) et (Parameters Perso)"]
["Insured Retirement Strategy - Personal","Stratégie d'Assurance Retraite - Particulier",{"$f":"IF($D$1=\"A\",A77,B77)","v":"Insured Retirement Strategy - Personal"}]

{"sheet":"LibellésParametersCorpo","index":19,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":true,"merged":[[0,6,0,21],[16,7,16,8],[17,7,17,8]]}
["Anglais","Français","En fonction de la langue ---->",{"$f":"'Parameters Corpo'!M1","v":"A"},null,null,"Gestion des liste de validation conditionnelles, en fonction de la langue"]
["This illustration is incomplete if it is presented without all its pages","Cette illustration est incomplète si elle est présentée sans toutes ses pages",{"$f":"IF($D$1=\"A\",A2,B2)","v":"This illustration is incomplete if it is presented without all its pages"},"<-- C'est le bas de page du rapport",null,null,"Nom associé gender","Gender/Sexe \"D15\"","nom associé Insured1 \"F15\"","Status/Statut","nom associé Insured2 \"F16\"","Status/Statut","nom associé Product \"C24\"","Product/Protection","nom associé Product \"C27\"","Frequency","nom associé T100 \"E60\"","Comparaison T100?","nom associé  \"C19\"","Entreprise?","nom associé  \"C40\"","Borrower"]
["       Prepared by...","       Préparé par...",{"$f":"IF($D$1=\"A\",A3,B3)","v":"       Prepared by..."},null,null,null,{"$f":"IF($D$1=\"A\",\"A_Corpo\",\"F_Corpo\")","v":"A_Corpo"},"<---Formule",{"$f":"IF('Parameters Corpo'!D15=\"Male\",\"Male_Corpo\",IF('Parameters Corpo'!D15=\"Female\",\"Female_Corpo\",IF('Parameters Corpo'!D15=\"Homme\",\"Homme_Corpo\",IF('Parameters Corpo'!D15=\"Femme\",\"Femme_Corpo\",\"\"))))","v":"Male_Corpo"},"<---Formule",{"$f":"IF('Parameters Corpo'!D16=\"Male\",\"Male_Corpo\",IF('Parameters Corpo'!D16=\"Female\",\"Female_Corpo\",IF('Parameters Corpo'!D16=\"Homme\",\"Homme_Corpo\",IF('Parameters Corpo'!D16=\"Femme\",\"Femme_Corpo\",\"\"))))","v":""},"<---Formule",{"$f":"IF($D$1=\"A\",\"Product_Corpo\",\"Protection_Corpo\")","v":"Product_Corpo"},"<---Formule",{"$f":"IF($D$1=\"A\",\"Frequency_Corpo\",\"Frequence_Corpo\")","v":"Frequency_Corpo"},"<---Formule",{"$f":"IF($D$1=\"A\",\"CompareT100_Corpo\",\"ComparaisonT100_Corpo\")","v":"CompareT100_Corpo"},"<---Formule",{"$f":"IF($D$1=\"A\",\"Corporation_Corpo\",\"Entreprise_Corpo\")","v":"Corporation_Corpo"},"<---Formule",{"$f":"IF($D$1=\"A\",\"Borrower_Corpo\",\"Emprunteur_Corpo\")","v":"Borrower_Corpo"},"<---Formule"]
["Prepared by : ","Préparé par : ",{"$f":"IF($D$1=\"A\",A4,B4)","v":"Prepared by : "},null,null,null,"A_Corpo","Male","Male_Corpo","Smoker",null,null,"Product_Corpo","Genesis","Frequency_Corpo","Monthly","CompareT100_Corpo","Yes","Corporation_Corpo","Yes","Borrower_Corpo","Shareholder"]
["Agency : ","Agence : ","Agency : ",null,null,null,"A_Corpo","Female","Male_Corpo","Non-Smoker",null,null,"Product_Corpo","iA PAR","Frequency_Corpo","Annually","CompareT100_Corpo","No","Corporation_Corpo","No","Borrower_Corpo","Corporation"]
["Version : ","Version : ","Version : ",null,null,null,"F_Corpo","Homme","Female_Corpo","Smoker",null,null,"Product_Corpo","Legacy","Frequence_Corpo","Mensuelle","ComparaisonT100_Corpo","Oui","Entreprise_Corpo","Oui","Emprunteur_Corpo","Actionnaire"]
["Primary : ","Principal :","Primary : ",null,null,null,"F_Corpo","Femme","Female_Corpo","Non-Smoker",null,null,"Protection_Corpo","Genesis","Frequence_Corpo","Annuelle","ComparaisonT100_Corpo","Non","Entreprise_Corpo","Non","Emprunteur_Corpo","Entreprise"]
["Office : ","Bureau : ","Office : ",null,null,null,null,null,"Homme_Corpo","Fumeur",null,null,"Protection_Corpo","iA PAR"]
["       Policy Details","       Détails de la police","       Policy Details",null,null,null,null,null,"Homme_Corpo","Non-Fumeur",null,null,"Protection_Corpo","Héritage"]
["Name","Nom","Name",null,null,null,null,null,"Femme_Corpo","Fumeuse"]
["Gender","Sexe","Gender",null,null,null,null,null,"Femme_Corpo","Non-Fumeuse"]
["Age","Âge","Age"]
["Status","Statut","Status"]
["Insured 1 : ","Assuré 1 :","Insured 1 : "]
["Insured 2 (joint) : ","Assuré 2 (conjoint) :","Insured 2 (joint) : "]
["Applicant :","Contractant :","Applicant :"]
["Corporation? :","Entreprise? :","Corporation? :",null,null,null,"Titre rapport:",{"$f":"VLOOKUP(H18,$G$19:$H$30,2,FALSE)","v":{"$error":"#N/A"}}]
["       Type of Insurance","       Type d'Assurance","       Type of Insurance",null,null,null,"clef rapport:",{"$f":"'Parameters Corpo'!M1&\"-\"&'Parameters Corpo'!N1&\"-\"&'Parameters Corpo'!C24","v":"A-IRS-0"}]
["Product :","Protection :","Product :",null,null,null,"A-IRS-Legacy","IRS - Legacy Illustration"]
["Initial Coverage amount : ","Montant de protection initial :","Initial Coverage amount : ",null,null,null,"A-Estate-Legacy","Estate Bond - Legacy Illustration"]
["Investment rate : ","Taux d'investissement :","Investment rate : ",null,null,null,"A-IRS-iA PAR","IRS - iA PAR Illustration"]
["Payment frequency :","Fréquence des paiements :","Payment frequency :",null,null,null,"A-Estate-iA PAR","Estate Bond - iA PAR Illustration"]
["       Taxation Assumptions","       Hypothèses d'imposition","       Taxation Assumptions",null,null,null,"A-IRS-Genesis","IRS - Genesis Illustration"]
["Corporate marginal tax rate :","Taux d'imposition marginal d'entreprise :","Corporate marginal tax rate :",null,null,null,"A-Estate-Genesis","Estate Bond - Genesis Illustration"]
["Shareholder dividend tax rate :","Taux d'impo. dividendes de l'actionnaire:","Shareholder dividend tax rate :",null,null,null,"F-IRS-Héritage","SAR - Illustration Héritage"]
["Corporate RDTOH Rate :","Taux IMRTD d'entreprise :","Corporate RDTOH Rate :",null,null,null,"F-Estate-Héritage","Bon successoral - Illustration Héritage"]
["RDTOH Refund rate :","Taux de remboursement RTD :","RDTOH Refund rate :",null,null,null,"F-IRS-iA PAR","SAR - Illustration iA PAR"]
["       IRS Assumptions","       Hypothèses SAR","       IRS Assumptions",null,null,null,"F-Estate-iA PAR","Bon successoral - Illustration iA PAR"]
["Borrower :","Emprunteur :",{"$f":"IF($D$1=\"A\",A29,B29)","v":"Borrower :"},null,null,null,"F-IRS-Genesis","SAR - Illustration Genesis"]
["Loan interest rate :","Taux d'intérêt d'emprunt :","Loan interest rate :",null,null,null,"F-Estate-Genesis","Bon successoral - Illustration Genesis"]
["Guarantee fee :","Frais de garantie :","Guarantee fee :"]
["LOC option selected :","Option sélectionnée :","LOC option selected :"]
["A) Annual desired amount of loan :","A) Montant annuel d'emprunt désiré :","A) Annual desired amount of loan :",null,null,null,"Liste dérouante: Comparaison taux participation iA PAR (Barème)"]
["Starting at age :","Débutant à l'âge :","Starting at age :",null,null,null,{"$f":"IF($D$1=\"A\",H34,I34)","v":"Current"},"Current","Actuel"]
["Last loan amount at age :","Dernier montant emprunté à l'âge de :","Last loan amount at age :",null,null,null,{"$f":"IF($D$1=\"A\",H35,I35)","v":"Current -1%"},"Current -1%","Actuel -1%"]
["Loan starting at age : ","Emprunt débutant à l'âge :","Loan starting at age : ",null,null,null,{"$f":"IF($D$1=\"A\",H36,I36)","v":"Current -2%"},"Current -2%","Actuel -2%"]
["Last loan amount at age :","Dernier montant emprunté à l'âge de :","Last loan amount at age :"]
["Maximum loan to cash value ratio :","Ratio Emprunt maximum / Valeur de rachat :","Maximum loan to cash value ratio :",null,null,null,"Texte bouton pour calculer le prêt maximal"]
["- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.","- Valeur de rachat total =  VRG + PUA VRG + Fonds de capitalisation + retour IRP - Avance automatique sur police.","- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance.",null,null,null,"Maximum loan calculation","Calcul du prêt maximal",{"$f":"IF($D$1=\"A\",G39,H39)","v":"Maximum loan calculation"}]
["OPTION A: \nIf you want the income from the loan to last as long as possible and see how long you can receive this income.\n\nEnter \"100\" in the field \"Last loan amount at age\"\n\nOPTION B :\nThe maximum annual loan amount will be granted","OPTION A: \nSi vous voulez que le revenu du prêt dure aussi longtemps que possible et voir combien de temps vous pouvez recevoir ce revenu.\n\nEntrez \"100\" dans ->  \"Dernier montant emprunté à l'âge de\"\n\nOPTION B :\nLe montant max. annuel du prêt sera accordé","OPTION A: \nIf you want the income from the loan to last as long as possible and see how long you can receive this income.\n\nEnter \"100\" in the field \"Last loan amount at age\"\n\nOPTION B :\nThe maximum annual loan amount will be granted",null,null,null,"IRS Assumptions (continued)","Hypothèses SAR (suite)",{"$f":"IF($D$1=\"A\",G40,H40)","v":"IRS Assumptions (continued)"}]
["       Alternate Investment Assumptions","       Hypothèses d'investissement alternatives","       Alternate Investment Assumptions",null,null,null,"Maximum loan :","Prêt maximal :",{"$f":"IF($D$1=\"A\",G41,H41)","v":"Maximum loan :"}]
["Interest :","Intérêt :","Interest :",null,null,null,"Options for the \"Loan rate +1%\" scenario","Options pour le scénario \"Taux d'emprunt +1%\"",{"$f":"IF($D$1=\"A\",G42,H42)","v":"Options for the \"Loan rate +1%\" scenario"}]
["Allocation % :","Allocation% :","Allocation % :",null,null,null,"Keep the amount of the loan of the standard scenario","Conserver le montant du prêt du scénario de base",{"$f":"IF($D$1=\"A\",G43,H43)","v":"Keep the amount of the loan of the standard scenario"}]
["Rate of return :","Taux de rendement :","Rate of return :",null,null,null,"Adjust the loan amount at +1% rate","Ajuster le montant du prêt au taux +1%","Adjust the loan amount at +1% rate"]
["Tax Rate :","Taux d'imposition :","Tax Rate :"]
["Dividents :","Dividendes :","Dividents :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Tax Rate :","Taux d'imposition :","Tax Rate :"]
["Capital gain :","Gain en capital :","Capital gain :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Tax Rate :","Taux d'imposition :","Tax Rate :"]
["Total :","Total :","Total :"]
["Allocation % :","Allocation% :","Allocation % :"]
["Rate of return :","Taux de rendement :","Rate of return :"]
["Tax Rate :","Taux d'imposition :","Tax Rate :"]
["Go back to tab \"Menu\"","Retourner à l'onglet \"Menu\"","Go back to tab \"Menu\""]
["Update Data in Report","Mise à jour des données du Rapport","Update Data in Report"]
["Create report in PDF","Créer rapport en PDF","Create report in PDF"]
["Compare with a T100?","Comparaison avec un T100?","Compare with a T100?"]
["Please select Yes or No →","SVP sélectionner Oui ou Non →","Please select Yes or No →"]
[null,null,0]
["Message box (pas tous les prêts en mode \"A\")",null,"Message box (pas tous les prêts en mode \"A\")","Scénario de base","Scénario taux +1%"]
["It is not possible to make all the loans requested. (\" & SI(D65=1;C66;\"\") & SI(F65=2;C68;\"\") & SI(E65=1;C67;\"\") & \"). Do you want to continue?\"",{"$f":"\"Il n'est pas possible d'effectuer tous les prêts demandés (\" & IF(D65=1,C66,\"\") & IF(F65=2,C68,\"\") & IF(E65=1,C67,\"\") & \"). Voulez-vous continuer?\"","v":"Il n'est pas possible d'effectuer tous les prêts demandés (). Voulez-vous continuer?"},"It is not possible to make all the loans requested. (\" & SI(D65=1;C66;\"\") & SI(F65=2;C68;\"\") & SI(E65=1;C67;\"\") & \"). Do you want to continue?\"",{"$f":"Calcul_Corpo!T5","v":0},{"$f":"'Calcul_Corpo_Loan+1%'!T5","v":0},{"$f":"D65+E65","v":0}]
["base scenario","scénario de base","base scenario"]
["rate scenario +1%","scénario taux +1%","rate scenario +1%"]
[" and "," et ",{"$f":"IF($D$1=\"A\",A68,B68)","v":" and "}]
[]
[]
["It is not possible to make all the loans requested above.","Il n'est pas possible d'effectuer tous les prêts demandés ci-dessus.",{"$f":"IF($D$1=\"A\",A71,B71)","v":"It is not possible to make all the loans requested above."}]
[]
[]
[]
[]
["Haut de la page (Report p.0) et (Parameters Corpo)"]
["Corporate Insured Retirement Strategy","Stratégie d'Assurance Retraite pour entreprise",{"$f":"IF($D$1=\"A\",A77,B77)","v":"Corporate Insured Retirement Strategy"}]

{"sheet":"Mapping (2)","index":20,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,0,3],[0,4,0,6],[2,10,2,11]]}
["Ne pas ajouter ou décaller les lignes","Anglais",null,null,"Français",null,null,null,2]
[null,"Genesis","iA PAR","Legacy","Genesis","iA PAR","Héritage",null,"Un 2e chiffre ici ???"]
["iD",{"$f":"B2&\"-A\"","v":"Genesis-A"},{"$f":"C2&\"-A\"","v":"iA PAR-A"},"Legacy-A",{"$f":"E2&\"-F\"","v":"Genesis-F"},{"$f":"F2&\"-F\"","v":"iA PAR-F"},"Héritage-F",null,null,null,"Historique de version"]
["Age","Age","Age",{"$f":"'Mapping Calculation'!K39","v":"Age"},"Année","Année",{"$f":"'Mapping Calculation'!K92","v":"Année"},null,null,null,"Date","2023-01-05"]
["Year","Year","Year",{"$f":"'Mapping Calculation'!K38","v":"Year"},"Âge","Âge",{"$f":"'Mapping Calculation'!K93","v":"Âge"},null,null,null,"Jour # 1","1900-01-01"]
["Annual Premium Paid","Total Annual Premiums Paid",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,C19,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,C25,C13)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,C19,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,C25,C13)),AND($I$1<>1,$I$1<>2),C13)","v":"Annual Premiums and Contributions Paid (Current Rate)"},{"$f":"'Mapping Calculation'!K5","v":"Annual premiums paid"},"Primes annuelles versées totales",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,F19,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,F25,F13)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,F19,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,F25,F13)),AND($I$1<>1,$I$1<>2),F13)","v":"Primes et contributions annuelles versées (Taux courant)"},{"$f":"'Mapping Calculation'!K59","v":"Primes annuelles versées"},null,null,null,"Nb jours écoulés",{"$f":"L4-L5","v":44930}]
["Total Surrender Value","Total Surrender Value",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,C20,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,C26,C14)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,C20,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,C26,C14)),AND($I$1<>1,$I$1<>2),C14)","v":"Total Surrender Value (Current Rate)"},{"$f":"'Mapping Calculation'!K8","v":"Total Surrender Value"},"Valeur de rachat totale",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,F20,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,F26,F14)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,F20,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,F26,F14)),AND($I$1<>1,$I$1<>2),F14)","v":"Valeur de rachat totale (Taux courant)"},{"$f":"'Mapping Calculation'!K62","v":"Valeur de rachat totale"}]
["Total Death Benefit",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!D16=\"\",\"Insured 1 Death Benefit\",\"Joint Insured Death Benefit\"),$I$1=2,IF('Parameters Corpo'!D16=\"\",\"Insured 1 Death Benefit\",\"Joint Insured Death Benefit\"))","v":"Insured 1 Death Benefit"},{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,C21,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,C27,C15)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,C21,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,C27,C15)),AND($I$1<>1,$I$1<>2),C15)","v":"Total Life Insurance Amount (Current Rate)"},{"$f":"'Mapping Calculation'!K6","v":"Death Benefit"},{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!D16=\"\",\"Prestation de décès Assuré 1\",\"Prestation de décès Assurés conjoints\"),$I$1=2,IF('Parameters Corpo'!D16=\"\",\"Prestation de décès Assuré 1\",\"Prestation de décès Assurés conjoints\"))","v":"Prestation de décès Assuré 1"},{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,F21,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,F27,F15)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,F21,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,F27,F15)),AND($I$1<>1,$I$1<>2),F15)","v":"Montant d'assurance vie total (Taux courant)"},{"$f":"'Mapping Calculation'!K60","v":"Prestation de décès"}]
["CBR produit base","Adjusted Cost Basis (ACB)",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,C22,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,C28,C16)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,C22,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,C28,C16)),AND($I$1<>1,$I$1<>2),C16)","v":"Ajusted Cost Basis (ACB) (Current Rate)"},{"$f":"'Mapping Calculation'!K9","v":"Adjusted Cost Basis (ACB)"},"Coût de base rajusté (CBR)",{"$f":"_xlfn.IFS($I$1=1,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$35,F22,IF('Parameters Perso'!$F$23=LibellésParametersCorpo!$G$36,F28,F16)),$I$1=2,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$35,F22,IF('Parameters Corpo'!$F$25=LibellésParametersCorpo!$G$36,F28,F16)),AND($I$1<>1,$I$1<>2),F16)","v":"Coût de base rajusté (CBR) (Taux courant)"},{"$f":"'Mapping Calculation'!K63","v":"Coût de base rajusté (CBR)"}]
[]
[]
[null,null,"Mapping régulier",null,null,"Mapping régulier"]
[null,null,"Annual Premiums and Contributions Paid (Current Rate)",null,null,"Primes et contributions annuelles versées (Taux courant)"]
[null,null,"Total Surrender Value (Current Rate)",null,null,"Valeur de rachat totale (Taux courant)"]
[null,null,"Total Life Insurance Amount (Current Rate)",null,null,"Montant d'assurance vie total (Taux courant)"]
[null,null,"Ajusted Cost Basis (ACB) (Current Rate)",null,null,"Coût de base rajusté (CBR) (Taux courant)"]
[]
[null,null,"Mapping taux -1%",null,null,"Mapping taux -1%"]
[null,null,"Annual Premiums and Contributions Paid (Current Rate -1%)",null,null,"Primes et contributions annuelles versées (Taux courant -1%)"]
[null,null,"Total Surrender Value (Current Rate -1%)",null,null,"Valeur de rachat totale (Taux courant -1%)"]
[null,null,"Total Life Insurance Amount (Current Rate -1%)",null,null,"Montant d'assurance vie total (Taux courant -1%)"]
[null,null,"Ajusted Cost Basis (ACB) (Current Rate -1%)",null,null,"Coût de base rajusté (CBR) (Taux courant -1%)"]
[]
[null,null,"Mapping taux -2%",null,null,"Mapping taux -2%"]
[null,null,"Annual Premiums and Contributions Paid (Current Rate -2%)",null,null,"Primes et contributions annuelles versées (Taux courant -2%)"]
[null,null,"Total Surrender Value (Current Rate -2%)",null,null,"Valeur de rachat totale (Taux courant -2%)"]
[null,null,"Total Life Insurance Amount (Current Rate -2%)",null,null,"Montant d'assurance vie total (Taux courant -2%)"]
[null,null,"Ajusted Cost Basis (ACB) (Current Rate -2%)",null,null,"Coût de base rajusté (CBR) (Taux courant -2%)"]

{"sheet":"DATA","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"test DATA","index":22,"n_rows":304,"n_cols":55,"rows_kept":304,"cut":false,"hidden":true,"merged":[]}
["Capital Valeur FR - pas d'avance - pas de transitoire"]
["Année","Âge","Primes annuelles versées","Retrait après impôt (incluant le remb. de l'IRP)","Prestation de décès totale","Boni Valeur versé","Valeur de rachat garantie de la base","Valeur de rachat de l'ASL garantie","Valeur de rachat de l'ASL boni","Valeur de rachat de l'ASL totale","Remb. de l'IRP","Transfert valeur de rachat vers fonds","Fonds de capitalisation","Fonds transitoire avant impôts","Fonds totaux","Valeur de rachat totale","Capital assuré de la base","Capital assuré de l'ASL garantie","Capital assuré de l'ASL boni","Capital assuré des protections temporaires","Capital assuré total","Primes versées cumulées","Rendement au décès (%)","Fraction non imposable versée au CDC","Dividendes imposables CBR + compte transitoire","Comptes à intérêt garanti","Compte Capital Valeur","Comptes indiciels","Fonds maximal (RAMI)","Rendement moyen pondéré net des frais de gestion","Coût de base rajusté (CBR)","Coût net d'assurance pure (CNAP)","Impôts sur la valeur de rachat totale","Valeur de rachat totale nette","Rendement au rachat (%)","Retrait avant impôt (incluant le remb. de l'IRP)","Intérêts totaux","Taxes annuelles sur les primes","Montant dédié achat ASL","Coûts Nivelés","Coûts des avenants et des garanties complémentaires","Coûts annuels totaux","Gain en capital Net du PBR Corporatif","Impôt sur le gain de capital","Impôts sur les dividendes","Valeur successorale nette"]
[1,41,350000,0,10410041.25,30.8,3520,94500,30.8,94530.8,0,0,121013.69,0,121013.69,219064.49,10000000,288933.39,94.17,0,10289027.560000001,350000,28.742999999999999,10064341.25,345700,0,121013.69,0,252275.73,3.6799999999999999E-2,345700,4300,0,219064.49,-0.37409999999999999,0,9925.68,12179.99,100030.8,126732,0,238942.79,219064.49,58391.639799999997,159886.25,10191763.360200001]
[2,42,350000,0,10823053.189999999,1767.01,7040,191321.92,1798.57,193120.49,0,0,246748.21,0,246748.21,446908.7,10000000,570937.75,5367.23,0,10576304.98,700000,4.0833000000000004,10133194.26,689858.93,0,246748.21,0,552021.72,3.7499999999999999E-2,689858.93,5841.07,0,446908.7,-0.26429999999999998,0,14646.51,12179.99,101767.01,126732,0,240679,446908.7,119123.514,319059.75510000001,10384869.9209]
[3,43,350000,0,11239257.4,3605.86,14080,290515.49,5448.55,295964.03999999998,0,0,377197.77,0,377197.77,687241.81,10000000,846189.55,15870.08,0,10862059.630000001,1050000,1.784,10206492.939999999,1032764.46,0,377197.77,0,895462.65,3.7499999999999999E-2,1032764.46,7094.47,0,687241.81,-0.19750000000000001,0,19361.55,12179.99,103605.86,126732,0,242517.85,687241.81,183184.3045,477653.56280000001,10578419.5328]
[4,44,350000,0,11659403.49,5673.98,35200,392129.15,11255.94,403385.09,0,0,512539.18,0,512539.18,951124.27,10000000,1114862.54,32001.77,0,11146864.310000001,1400000,1.0649,10285098.73,1374304.76,0,512539.18,0,1263598.6499999999,3.7499999999999999E-2,1374304.76,8459.7000000000007,0,951124.27,-0.14879999999999999,0,24253.4,12179.99,105673.98,126732,0,244585.97,951124.27,253522.17420000001,635615.95149999997,10770265.3643]
[5,45,350000,0,12084480.140000001,8069.47,70399,496210.39,19600.439999999999,515810.83,0,0,652955.88,0,652955.88,1239165.71,10000000,1377127.38,54396.88,0,11431524.26,1750000,0.73219999999999996,10370213.9,1714266.24,0,652955.88,0,1666851.87,3.7499999999999999E-2,1714266.24,10038.52,0,1239165.71,-0.1129,0,29328.69,12179.99,108069.47,126732,0,246981.46,1239165.71,330299.62,792848.13600000006,10961332.384]
[6,46,350000,0,12515943.880000001,10984.74,140799,602811.35,31063.17,633874.52,0,0,798638.23,0,798638.23,1573311.75,10000000,1633148.69,84156.96,0,11717305.65,2100000,0.5454,10463406.27,2052537.61,0,798638.23,0,2105441.5699999998,3.7499999999999999E-2,2052537.61,11728.63,0,1573311.75,-8.2000000000000003E-2,0,34594.339999999997,12179.99,110984.74,126732,0,249896.73,1573311.75,419366.24699999997,949298.6446,11147278.988399999]
[7,47,350000,0,12957864.609999999,15439.73,340568,711979.96,47258.78,759238.74,0,0,949783.65,0,949783.65,2049590.39,10000000,1883088.06,124992.9,0,12008080.960000001,2450000,0.42770000000000002,10568959.539999999,2388905.0699999998,0,949783.65,0,2578998.2000000002,3.7499999999999999E-2,2388905.0699999998,13632.54,0,2049590.39,-4.4600000000000001E-2,0,40057.410000000003,12179.99,115439.73,126732,0,254351.72,2049590.39,546318.31850000005,1104868.5948999999,11306677.696699999]
[8,48,350000,0,13411206.52,20337.82,446837,823771.24,68744.33,892515.57,0,0,1106597.03,0,1106597.03,2445950.6,10000000,2127101.2799999998,177508.21,0,12304609.49,2800000,0.3478,10688054.6,2723151.92,0,1106597.03,0,3089366.15,3.7499999999999999E-2,2723151.92,15753.15,0,2445950.6,-3.0099999999999998E-2,0,45725.37,12179.99,120337.82,126732,0,259249.81,2445950.6,651968.1324,1259457.763,11499780.624600001]
[9,49,350000,0,13876029.300000001,25343.38,642879,938242.59,95754.34,1033996.93,0,0,1269290.92,0,1269290.92,2946166.85,10000000,2365338.7200000002,241399.66,0,12606738.380000001,3150000,0.29039999999999999,10821072.279999999,3054957.02,0,1269290.92,0,3140772.99,3.7499999999999999E-2,3054957.02,18194.900000000001,0,2946166.85,-1.34E-2,0,51605.88,12179.99,125343.38,126732,0,264255.37,2946166.85,785300.77390000003,1412917.6218000001,11677810.9044]
[10,50,350000,0,14353523.609999999,30912.58,796974,1055445.3400000001,128983.9,1184429.24,6239.04,0,1438085.85,0,1438085.85,3425728.13,10000000,2597947.69,317490.07,0,12915437.76,3500000,0.2477,10969389.07,3384134.54,0,1438085.85,0,3198529.24,3.7499999999999999E-2,3384134.54,20822.48,20909.099999999999,3404819.03,-5.0000000000000001E-3,0,57706.92,12179.99,130912.58,126732,0,269824.57,3419489.09,911464.81689999998,1565162.2248,11876896.568299999]
[11,51,350000,0,14717962.67,37161.43,1052578,1080940.05,169260.98,1250201.03,53949.47,0,1713210.57,0,1713210.57,4069939.07,10000000,2597947.69,406804.41,0,13004752.1,3850000,0.21340000000000001,11007686.73,3710275.94,0,1713210.57,0,3350810.32,3.7499999999999999E-2,3710275.94,23858.6,180802.66,3889136.41,1.6999999999999999E-3,0,64036.71,12179.99,37161.43,126732,0,176073.42,4015989.6,1070462.0279000001,1716002.6222999999,11931498.0199]
[12,52,350000,0,15101385.52,41749.949999999997,1188310,1106992.52,215090.41,1322082.93,83947.87,0,1998652.46,0,1998652.46,4592994.26,10000000,2597947.69,504785.37,0,13102733.060000001,4200000,0.1865,11068043.75,4033341.77,0,1998652.46,0,3460452.41,3.7499999999999999E-2,4033341.77,26934.17,281337.3,4311656.96,4.0000000000000001E-3,0,74353.88,12179.99,41749.949999999997,126732,0,180661.94,4509046.3899999997,1201886.3152999999,1865420.5686000001,12034078.6361]
[13,53,350000,0,15501631.640000001,45423.61,1327013,1133602.26,265684.34000000003,1399286.6,117896.14,0,2294798.4300000002,0,2294798.4300000002,5138994.17,10000000,2597947.69,608885.52,0,13206833.210000001,4550000,0.1648,11148611.74,4353019.9000000004,0,2294798.4300000002,0,3583364.46,3.7499999999999999E-2,4353019.9000000004,30321.87,395109.27,4743884.9000000004,5.8999999999999999E-3,0,85057.96,12179.99,45423.61,126732,0,184335.6,5021098.03,1338373.6799000001,2013271.7038,12149986.2564]
[14,54,350000,0,15919096.140000001,49243.48,1468705,1160769.78,321295.12,1482064.9,155999.66,0,2602049.87,0,2602049.87,5708819.4299999997,10000000,2597947.69,719098.58,0,13317046.27,4900000,0.1472,11250274.460000001,4668821.68,0,2602049.87,0,3719324.45,3.7499999999999999E-2,4668821.68,34198.22,522806.87,5186012.5599999996,7.4999999999999997E-3,0,96163.43,12179.99,49243.48,126732,0,188155.47,5552819.7699999996,1480104.1096999999,2159330.0269999998,12279662.0033]
[15,55,350000,0,16354189.470000001,53213.09,1613270,1188487.55,382180.34,1570667.89,198419.38,0,2920823.24,0,2920823.24,6303181.5099999998,10000000,2597947.69,835418.54,0,13433366.23,5250000,0.13250000000000001,11373803.810000001,4980385.66,0,2920823.24,0,3869210.65,3.7499999999999999E-2,4980385.66,38436.019999999997,664969.47,5638212.04,8.8999999999999999E-3,0,107685.36,12179.99,53213.09,126732,0,192125.08,6104762.1299999999,1627224.3458,2303428.3678000001,12423536.7565]
[16,56,0,0,16456848.939999999,57335.22,1760650,1216741.27,448601.07,1665342.34,245271.84,0,2901062.35,0,2901062.35,6572327.5300000003,10000000,2597947.69,957838.9,0,13555786.59,5250000,0.1206,11519667.02,4937181.92,0,2901062.35,0,3973238.56,3.7499999999999999E-2,4937181.92,43203.74,821987.69,5750339.8399999999,1.01E-2,0,106971.11,0,57335.22,126732,0,184067.22,6327055.6900000004,1686476.6942,2283446.6379999998,12486925.607799999]
[17,57,0,0,16564866.880000001,61614.69,1910979,1245501.8500000001,520819.51,1766321.36,294285.15999999997,0,2880560.42,0,2880560.42,6852145.9400000004,10000000,2597947.69,1086358.77,0,13684306.460000001,5250000,0.1105,11674621.98,4890244.9000000004,0,2880560.42,0,3991917.92,3.7499999999999999E-2,4890244.9000000004,46937.02,986247.65,5865898.29,1.0999999999999999E-2,0,106230.07,0,61614.69,126732,0,188346.69,6557860.7800000003,1747997.7908999999,2261738.2662999998,12555130.822799999]
[18,58,0,0,16678218.82,66056.11,2064169,1274750.32,599106.18000000005,1873856.5,345538.53,0,2859289.67,0,2859289.67,7142853.7000000002,10000000,2597947.69,1220981.46,0,13818929.15,5250000,0.1021,11838955.32,4839263.5,0,2859289.67,0,4012445.1,3.7499999999999999E-2,4839263.5,50981.4,1158014.79,5984838.9100000001,1.1900000000000001E-2,0,105461.25,0,66056.11,126732,0,192788.11,6797315.1699999999,1811824.3585999999,2238159.3687999998,12628235.092700001]
[19,59,0,0,16796879.859999999,70662.05,2220104,1304462.79,683732.47,1988195.26,399132.04,0,2837221.28,0,2837221.28,7444652.5800000001,10000000,2597947.69,1361710.89,0,13959658.58,5250000,9.4899999999999998E-2,12013107.57,4783772.29,0,2837221.28,0,4035061.78,3.7499999999999999E-2,4783772.29,55491.21,1337624.53,6107028.0499999998,1.26E-2,0,104663.61,0,70662.05,126732,0,197394.05,7045520.54,1877983.4998999999,2212494.6841000002,12706401.675899999]
[20,60,0,0,16920824.309999999,75433.539999999994,2378557,1334594.31,774959.4,2109553.71,455149.38,0,2814325.31,0,2814325.31,7757585.4000000004,10000000,2597947.69,1508551.31,0,14106499,5250000,8.8599999999999998E-2,12197568.1,4723256.21,0,2814325.31,0,4046857.89,3.7499999999999999E-2,4723256.21,60516.08,1525357.28,6232228.1200000001,1.32E-2,0,103836.03,0,75433.539999999994,126732,0,202165.54,7302436.0199999996,1946464.3211000001,2184505.9970999998,12789853.991699999]
[21,61,0,0,17050023.960000001,80370.100000000006,2539275,1365096.81,873041.4,2238138.21,513659.26,0,2790570.74,0,2790570.74,8081643.21,10000000,2597947.69,1661505.53,0,14259453.220000001,5250000,8.3199999999999996E-2,12392775.789999999,4657248.17,0,2790570.74,0,4049706.09,3.7499999999999999E-2,4657248.17,66008.039999999994,1721443.39,6360199.8200000003,1.37E-2,0,102977.43,0,80370.100000000006,126732,0,207102.1,7567983.9500000002,2017246.1218999999,2153977.2785999998,12878800.5595]
[22,62,0,0,17184449.170000002,85472.07,2702127,1395933.67,978235.04,2374168.71,574776.05000000005,0,2765925.38,0,2765925.38,8416997.1400000006,10000000,2597947.69,1820576.1,0,14418523.789999999,5250000,7.85E-2,12599292.390000001,4585156.78,0,2765925.38,0,4052398.63,3.7499999999999999E-2,4585156.78,72091.39,1926266.15,6490730.9900000002,1.41E-2,0,102086.64,0,85472.07,126732,0,212204.07,7842221.0899999999,2090344.0315,2120635.0107999998,12973470.127699999]
[23,63,0,0,17324071.039999999,90740.47,2866927,1427065.4,1090791.8400000001,2517857.2400000002,638606.91,0,2740355.81,0,2740355.81,8763746.9600000009,10000000,2597947.69,1985767.54,0,14583715.23,5250000,7.4300000000000005E-2,12817703.5,4506367.54,0,2740355.81,0,4054944.47,3.7499999999999999E-2,4506367.54,78789.240000000005,2140184.63,6623562.3300000001,1.4500000000000001E-2,0,101162.43,0,90740.47,126732,0,217472.47,8125140.0499999998,2165756.0803,2084194.9872999999,13074119.9724]
[24,64,0,0,17468860.780000001,96176.03,3033517,1458457.7,1210962.8899999999,2669420.59,705266.92,0,2713827.39,0,2713827.39,9122031.9000000004,10000000,2597947.69,2157085.7000000002,0,14755033.390000001,5250000,7.0599999999999996E-2,13048608.369999999,4420252.41,0,2713827.39,0,4057357.6,3.7499999999999999E-2,4420252.41,86115.13,2363584.5499999998,6758447.3499999996,1.4800000000000001E-2,0,100203.58,0,96176.03,126732,0,222908.03,8416764.9800000004,2243488.7053999999,2044366.7396,13181005.335000001]
[25,65,0,0,17618790.629999999,101779.19,3201694,1490067.18,1338987.56,2829054.74,774874.44,0,2686304.16,0,2686304.16,9491927.3399999999,10000000,2597947.69,2334538.7799999998,0,14932486.470000001,5250000,6.7199999999999996E-2,13292692.890000001,4326097.74,0,2686304.16,0,4059666.15,3.7499999999999999E-2,4326097.74,94154.67,2596862.54,6895064.7999999998,1.5100000000000001E-2,0,99208.77,0,101779.19,126732,0,228511.19,8717052.9000000004,2323530.4504999998,2000820.2047999999,13294439.9748]
[26,66,0,0,17773833.059999999,107550.58,3371322,1521863.47,1475110.56,2996974.03,847574.95,0,2657748.79,0,2657748.79,9873620.7699999996,10000000,2597947.69,2518136.58,0,15116084.27,5250000,6.4299999999999996E-2,13550711.970000001,4223121.09,0,2657748.79,0,4061910.04,3.7499999999999999E-2,4223121.09,102976.65,2840506.19,7033114.5800000001,1.54E-2,0,98176.63,0,107550.58,126732,0,234282.58,9026045.8200000003,2405892.5133000002,1953193.5041,13414747.0426]
[27,67,0,0,17933961.059999999,113491.17,3542214,1553821.34,1619577.83,3173399.17,923514.25,0,2628122.59,0,2628122.59,10267250.01,10000000,2597947.69,2707890.78,0,15305838.470000001,5250000,6.1600000000000002E-2,13823472.74,4110488.32,0,2628122.59,0,4064149.51,3.7499999999999999E-2,4110488.32,112632.77,3095004.1,7172245.9100000001,1.5599999999999999E-2,0,97105.8,0,113491.17,126732,0,240223.17,9343735.7599999998,2490572.7667999999,1901100.848,13542287.4452]
[28,68,0,0,18099148.449999999,119602.03,3714243,1585915.61,1772632.33,3358547.94,1002855.28,0,2597385.42,0,2597385.42,10673032.640000001,10000000,2597947.69,2903815.34,0,15501763.029999999,5250000,5.9200000000000003E-2,14111817.65,3987330.8,0,2597385.42,0,4066464.28,3.7499999999999999E-2,3987330.8,123157.52,3360902.32,7312130.3200000003,1.5800000000000002E-2,0,95994.83,0,119602.03,126732,0,246334.03,9670177.3599999994,2577585.7752999999,1844140.4950000001,13677422.1797]
[29,69,0,0,18269370.809999999,125885.21,3887326,1618127.3,1934521.66,3552648.96,1085758.8999999999,0,2565495.63,0,2565495.63,11091229.49,10000000,2597947.69,3105927.49,0,15703875.18,5250000,5.7000000000000002E-2,14416533.98,3852836.83,0,2565495.63,0,4068963.29,3.7499999999999999E-2,3852836.83,134493.97,3638739.99,7452489.5,1.5900000000000001E-2,0,94842.21,0,125885.21,126732,0,252617.21,10005470.59,2666958.1858000001,1781937.0338999999,13820475.590399999]
[30,70,0,0,18444606.07,132343.24,4061379,1650437.98,2105493.31,3755931.29,1172413.26,0,2532409.94,0,2532409.94,11522133.49,10000000,2597947.69,3314248.44,0,15912196.130000001,5250000,5.4899999999999997E-2,14738560.99,3706045.08,0,2532409.94,0,4071788.83,3.7499999999999999E-2,3706045.08,146791.75,3929147.65,7592985.8399999999,1.61E-2,0,93646.31,0,132343.24,126732,0,259075.24,10349720.23,2758717.9273000001,1714045.8495,13971842.293199999]
[31,71,0,0,18624834.149999999,138979.91,4236421,1682847.89,2285819.14,3968667.03,1263027.5900000001,0,2498083.5499999998,0,2498083.5499999998,11966199.17,10000000,2597947.69,3528802.91,0,16126750.6,5250000,5.3100000000000001E-2,15078818.91,3546015.24,0,2498083.5499999998,0,4075129.64,3.7499999999999999E-2,3546015.24,160029.84,4232826.46,7733372.71,1.6199999999999999E-2,0,92405.61,0,138979.91,126732,0,265711.90999999997,10703171.58,2852930.3846,1640032.0485,14131871.7169]
[32,72,0,0,18810038.68,145799.66,4412419,1715347.7,2475763.42,4191111.12,1357780.29,0,2462469.94,0,2462469.94,12423780.35,10000000,2597947.69,3749621.05,0,16347568.74,5250000,5.1400000000000001E-2,15438126.949999999,3371911.73,0,2462469.94,0,4079221.41,3.7499999999999999E-2,3371911.73,174103.51,4550374.3499999996,7873406,1.6199999999999999E-2,0,91118.39,0,145799.66,126732,0,272531.65999999997,11066000.060000001,2949642.3160000001,1559509.1751000001,14300887.188899999]
[33,73,0,0,19000205.41,152807.67000000001,4589444,1747946.23,2675620.58,4423566.8099999996,1456903.16,0,2425520.7999999998,0,2425520.7999999998,12895435.77,10000000,2597947.69,3976736.92,0,16574684.609999999,5250000,4.9799999999999997E-2,15817457.35,3182748.06,0,2425520.7999999998,0,4084377.44,3.7499999999999999E-2,3182748.06,189163.67,4882568.1100000003,8012867.6600000001,1.6299999999999999E-2,0,89782.86,0,152807.67000000001,126732,0,279539.67,11438532.609999999,3048940.8672000002,1472020.9778,14479243.565099999]
[34,74,0,0,19195323.899999999,160010.39000000001,4767558,1780650.23,2885691.73,4666341.96,1560601.69,0,2387186.02,0,2387186.02,13381687.67,10000000,2597947.69,4210190.1900000004,0,16808137.879999999,5250000,4.8399999999999999E-2,16217647.5,2977676.4,0,2387186.02,0,4090992.3,3.7499999999999999E-2,2977676.4,205071.66,5230096.47,8151591.2000000002,1.6299999999999999E-2,0,88397.22,0,160010.39000000001,126732,0,286742.39,11821085.98,3150910.4679999999,1377175.335,14667238.096999999]
[35,75,0,0,19395386.670000002,167415.24,4946896,1813479.72,3106309.87,4919789.59,1669099.32,0,2347413.7200000002,0,2347413.7200000002,13883198.630000001,10000000,2597947.69,4450025.26,0,17047972.949999999,5250000,4.7E-2,16639516.859999999,2755869.81,0,2347413.7200000002,0,4099566.82,3.7499999999999999E-2,2755869.81,221806.59,5593708.2000000002,8289490.4299999997,1.6400000000000001E-2,0,86959.7,0,167415.24,126732,0,294147.24,12214099.310000001,3255668.1710999999,1274589.7871000001,14865128.7118]
[36,76,0,0,19600389.93,175031.22,5127623,1846459.11,3337831.49,5184290.5999999996,1782621.76,0,2306149.98,0,2306149.98,14400685.34,10000000,2597947.69,4696292.26,0,17294239.949999999,5250000,4.58E-2,17083849.670000002,2516540.2599999998,0,2306149.98,0,4110744.59,3.7499999999999999E-2,2516540.2599999998,239329.55,5974159.7300000004,8426525.6099999994,1.6400000000000001E-2,0,85468.26,0,175031.22,126732,0,301763.21999999997,12618063.58,3363344.8472000002,1163899.8703000001,15073145.2125]
[37,77,0,0,19810333.41,182868.69,5309961,1879622.43,3580649.29,5460271.7199999997,1862011.64,0,2263338.8199999998,0,2263338.8199999998,14895584.18,10000000,2597947.69,4949046.9000000004,0,17546994.59,5250000,4.4600000000000001E-2,17551436.190000001,2258897.2200000002,0,2263338.8199999998,0,4125350.46,3.7499999999999999E-2,2258897.2200000002,257643.04,6352462.5300000003,8543121.6500000004,1.6299999999999999E-2,0,83920.84,0,182868.69,126732,0,309600.69,13033572.539999999,3474098.7604999999,1044739.9643,15291494.6852]
[38,78,0,0,20025220.829999998,190939.62,5494174,1913010.21,3835192.08,5748202.29,1925513.76,0,2218922.27,0,2218922.27,15386813.32,10000000,2597947.69,5208350.87,0,17806298.559999999,5250000,4.36E-2,18042886.690000001,1982334.14,0,2218922.27,0,4144436.03,3.7499999999999999E-2,1982334.14,276563.08,6738431.6900000004,8648381.6300000008,1.6199999999999999E-2,0,82315.45,0,190939.62,126732,0,317671.62,13461299.560000001,3588109.3977000001,916829.53980000003,15520281.8925]
[39,79,0,0,20245059.52,199258.19,5680620,1946678.06,4101947.37,6048625.4299999997,1996522.11,0,2172840.0699999998,0,2172840.0699999998,15898607.609999999,10000000,2597947.69,5474271.7599999998,0,18072219.449999999,5250000,4.2599999999999999E-2,18558843.670000002,1686215.85,0,2172840.0699999998,0,4169362.18,3.7499999999999999E-2,1686215.85,296118.28999999998,7144569.3300000001,8754038.2799999993,1.6E-2,0,80649.8,0,199258.19,126732,0,325990.19,13902085.5,3705600.89,779874.83059999999,15759583.7994]
[40,80,0,0,20469778.66,207863.33,5869729,1981503.8,4383193.87,6364697.6699999999,2076925.62,0,2125029.7999999998,0,2125029.7999999998,16436382.09,10000000,2597947.69,5746801.1699999999,0,18344748.859999999,5250000,4.1599999999999998E-2,19099723.920000002,1370054.74,0,2125029.7999999998,0,4201955.42,3.7499999999999999E-2,1370054.74,316161.11,7573842.7599999998,8862539.3300000001,1.5900000000000001E-2,0,78921.73,0,207863.33,126732,0,334595.33,14359456.470000001,3827513.1220999998,633650.3173,16008615.220699999]
[41,81,0,0,20699515.350000001,216749.7,6061981,2015839.84,4675896.74,6691736.5800000001,2168924.85,0,2075426.65,0,2075426.65,16998069.079999998,10000000,2597947.69,6026141.0099999998,0,18624088.699999999,5250000,4.07E-2,19666098.140000001,1033417.21,0,2075426.65,0,4244351.5,3.7499999999999999E-2,1033417.21,336637.53,8025430.4900000002,8972638.5899999999,1.5800000000000002E-2,0,77128.850000000006,0,216749.7,126732,0,343481.7,14829144.23,3952708.3944999999,477955.4596,16268851.4959]
[42,82,0,0,20934281.27,225873.7,6254842,2050133.53,4981317.3099999996,7031450.8399999999,2275731.81,0,2023963.38,0,2023963.38,17585988.030000001,10000000,2597947.69,6312370.2000000002,0,18910317.890000001,5250000,3.9899999999999998E-2,20258300.350000001,675980.92,0,2023963.38,0,4299695.1900000004,3.7499999999999999E-2,675980.92,357436.29,8500660.5700000003,9085327.4600000009,1.5699999999999999E-2,0,75268.73,0,225873.7,126732,0,352605.7,15310256.220000001,4080948.7954000002,312641.17550000001,16540691.2991]
[43,83,0,0,21174099.079999998,235189.44,6445384,2083857.49,5298447.62,7382305.1100000003,2401444.7200000002,0,1970570.23,0,1970570.23,18199705.059999999,10000000,2597947.69,6605581.1600000001,0,19203528.850000001,5250000,3.9100000000000003E-2,20876601.239999998,297497.84000000003,0,1970570.23,0,4372014.95,3.7499999999999999E-2,297497.84000000003,378483.08,8999439.5700000003,9200265.4900000002,1.5599999999999999E-2,0,73338.850000000006,0,235189.44,126732,0,361921.44,15798260.34,4211026.2936000004,137592.75099999999,16825480.035399999]
[44,84,0,0,21418949.620000001,244649.86,6632968,2116889.87,5627086.1299999999,7743976,2551590.92,0,1915174.85,0,1915174.85,18843709.77,10000000,2597947.69,6905827.0800000001,0,19503774.77,5250000,3.8399999999999997E-2,21418949.620000001,0,0,1915174.85,0,4466765.7699999996,3.7499999999999999E-2,0,399650.27,9472732.9100000001,9370976.8599999994,1.5699999999999999E-2,0,71336.62,0,244649.86,126732,0,371381.86,16292118.85,4342664.2795000002,0,17076285.340500001]
[45,85,0,0,21668811.530000001,254238.26,6816992,2149115.86,5966987.0300000003,8116102.8899999997,2733608.85,0,1857702.14,0,1857702.14,19524405.879999999,10000000,2597947.69,7213161.7000000002,0,19811109.390000001,5250000,3.7699999999999997E-2,21668811.530000001,0,0,1857702.14,0,4591310.99,3.7499999999999999E-2,0,420845.33,9814918.8399999999,9709487.0399999991,1.6199999999999999E-2,0,69259.289999999994,0,254238.26,126732,0,380970.26,16790797.030000001,4475586.9483000003,0,17193224.581700001]
[46,86,0,0,21923661.710000001,263938.98,6996973,2180436.9700000002,6317888.6100000003,8498325.5800000001,2957740.84,0,1798074.23,0,1798074.23,20251113.649999999,10000000,2597947.69,7527639.79,0,20125587.48,5250000,3.6999999999999998E-2,21923661.710000001,0,0,1798074.23,0,4755815.07,3.7499999999999999E-2,0,442045.21,10180234.83,10070878.82,1.6799999999999999E-2,0,67104.09,0,263938.98,126732,0,390670.98,17293372.809999999,4609548.5225,0,17314113.1875]
[47,87,0,0,22183477.600000001,273736.42,7172403,2210747.23,6679450,8890197.2300000004,3140966.55,0,1736210.24,0,1736210.24,20939777.02,10000000,2597947.69,7849319.6699999999,0,20447267.359999999,5250000,3.6400000000000002E-2,22183477.600000001,0,0,1736210.24,0,4974403.83,3.7499999999999999E-2,0,463023.4,10526425.9,10413351.119999999,1.72E-2,0,64868.01,0,273736.42,126732,0,400468.42,17798810.469999999,4744272.9308000002,0,17439204.669199999]
[48,88,0,0,22448238.280000001,283611.89,7342684,2239918.02,7051197.1900000004,9291115.2100000009,3230439.81,0,1672026.36,0,1672026.36,21536265.379999999,10000000,2597947.69,8178264.2300000004,0,20776211.920000002,5250000,3.5799999999999998E-2,22448238.280000001,0,0,1672026.36,0,5267156.3600000003,3.7499999999999999E-2,0,483803.22,10826280.6,10709984.779999999,1.7500000000000002E-2,0,62548.12,0,283611.89,126732,0,410343.89,18305825.57,4879417.8057000004,0,17568820.474300001]
[49,89,0,0,22717922.420000002,293545.88,7507377,2267837.39,7432632.4199999999,9700469.8100000005,3286367.26,0,1605435.58,0,1605435.58,22099649.649999999,10000000,2597947.69,8514539.1500000004,0,21112486.84,5250000,3.5200000000000002E-2,22717922.420000002,0,0,1605435.58,0,5662945.5999999996,3.7499999999999999E-2,0,504215.25,11109493.880000001,10990155.77,1.77E-2,0,60141.22,0,293545.88,126732,0,420277.88,18813282.390000001,5014680.4210999999,0,17703241.9989]
[50,90,0,0,22992506.98,303527.82,7666618,2294479.34,7823476.8399999999,10117956.18,3124861.14,0,1536347.66,0,1536347.66,22445782.98,10000000,2597947.69,8858211.6300000008,0,21456159.32,5250000,3.4700000000000002E-2,22992506.98,0,0,1536347.66,0,6204058.5700000003,3.7499999999999999E-2,0,524142.71,11283495.109999999,11162287.869999999,1.7600000000000001E-2,0,57644.08,0,303527.82,126732,0,430259.82,19320921.84,5149991.7165000001,0,17842515.263500001]
[51,91,0,0,23271975.109999999,313559.5,7820925,2319858.9500000002,8223573.0999999996,10543432.050000001,2967678.59,0,1464668.93,0,1464668.93,22796704.57,10000000,2597947.69,9209358.4900000002,0,21807306.18,5250000,3.4200000000000001E-2,23271975.109999999,0,0,1464668.93,0,5992280.0599999996,3.7499999999999999E-2,0,543507.1,11459903.390000001,11336801.18,1.7600000000000001E-2,0,55053.27,0,313559.5,126732,0,440291.5,19829025.98,5285426.875,0,17986548.234999999]
[52,92,0,0,23556362.879999999,323575.37,7966190,2343195.7999999998,8629874.3000000007,10973070.1,2814473.16,0,1390302.26,0,1390302.26,23144035.52,10000000,2597947.69,9568112.9299999997,0,22166060.620000001,5250000,3.3700000000000001E-2,23556362.879999999,0,0,1390302.26,0,5782145.5999999996,3.7499999999999999E-2,0,562108,11634506.66,11509528.859999999,1.7500000000000002E-2,0,52365.33,0,323575.37,126732,0,450307.37,20329562.359999999,5418844.8470999999,0,18137518.032900002]
[53,93,0,0,23845615.57,333556.69,8106227,2365020.9,9043811.75,11408832.65,2664635.9300000002,0,1313146.8400000001,0,1313146.8400000001,23492843.420000002,10000000,2597947.69,9934521.0399999991,0,22532468.73,5250000,3.32E-2,23845615.57,0,0,1313146.8400000001,0,5573039.3700000001,3.7499999999999999E-2,0,579725.18000000005,11809852.390000001,11682991.029999999,1.7500000000000002E-2,0,49576.58,0,333556.69,126732,0,460288.69,20828207.489999998,5551758.7065000003,0,18293856.863499999]
[54,94,0,0,24139755.559999999,343557.87,8242128,2385281.25,9464844.9800000004,11850126.23,2517245.38,0,1233098.0900000001,0,1233098.0900000001,23842597.699999999,10000000,2597947.69,10308709.779999999,0,22906657.469999999,5250000,3.2800000000000003E-2,24139755.559999999,0,0,1233098.0900000001,0,5363851.97,3.7499999999999999E-2,0,596105.69999999995,11985673.859999999,11856923.84,1.7399999999999999E-2,0,46683.25,0,343557.87,126732,0,470289.87,21325352.32,5684272.6608999996,0,18455482.899099998]
[55,95,0,0,24438832.219999999,353606.18,8376545,2404043.11,9892898.5999999996,12296941.710000001,2370681.48,0,1150047.51,0,1150047.51,24194215.699999999,10000000,2597947.69,10690837.02,0,23288784.710000001,5250000,3.2399999999999998E-2,24438832.219999999,0,0,1150047.51,0,5152833.42,3.7499999999999999E-2,0,610759.25,12162432.23,12031783.470000001,1.7399999999999999E-2,0,43681.42,0,353606.18,126732,0,480338.18,21823534.219999999,5817063.0462999996,0,18621769.173700001]
[56,96,0,0,24744645.039999999,365362.51,8695752,2421547.04,10330291.699999999,12751838.74,2222442.94,0,1063882.53,0,1063882.53,24733916.210000001,10000000,2597947.69,11082814.82,0,23680762.510000002,5250000,3.2000000000000001E-2,24744645.039999999,0,0,1063882.53,0,4935619.25,3.7499999999999999E-2,0,623038.79,12433739.68,12300176.529999999,1.7500000000000002E-2,0,40567.019999999997,0,365362.51,126732,0,492094.51,22511473.27,6000433.2001,0,18744211.839899998]
[57,97,0,0,25058282.530000001,378247.87,8941316,2438178.84,10779490.640000001,13217669.48,1924810.71,0,974486.34,0,974486.34,25058282.530000001,10000000,2597947.69,11485848.5,0,24083796.190000001,5250000,3.1600000000000003E-2,25058282.530000001,0,0,974486.34,0,4565230.84,3.7499999999999999E-2,0,631773.85,12596798.619999999,12461483.91,1.7399999999999999E-2,0,37335.81,0,378247.87,126732,0,504979.87,23133471.82,6166226.9135999996,0,18892055.6164]
[58,98,0,0,25379359.600000001,390969.88,9217343,2454462.2599999998,11242451.52,13696913.779999999,1583365,0,881737.82,0,881737.82,25379359.600000001,10000000,2597947.69,11899674.09,0,24497621.780000001,5250000,3.1199999999999999E-2,25379359.600000001,0,0,881737.82,0,4148688.25,3.7499999999999999E-2,0,634931.81999999995,12758204.08,12621155.52,1.7299999999999999E-2,0,33983.480000000003,0,390969.88,126732,0,517701.88,23795994.600000001,6342822.3606000002,0,19036537.239399999]
[59,99,0,0,25708625.120000001,404730.91,9550471,2471184.9900000002,11723779.439999999,14194964.43,1177678.47,0,785511.22,0,785511.22,25708625.120000001,10000000,2597947.69,12325166.210000001,0,24923113.899999999,5250000,3.09E-2,25708625.120000001,0,0,785511.22,0,3664273.32,3.7499999999999999E-2,0,628753.80000000005,12923725.85,12784899.27,1.72E-2,0,30505.4,0,404730.91,126732,0,531462.91,24530946.649999999,6538723.8295999998,0,19169901.290399998]
[60,100,0,0,26034639.84,425849.81,9999999,2597947.69,12325166.210000001,14923113.9,0,0,1111525.94,0,1111525.94,26034639.84,10000000,2597947.69,12325166.210000001,0,24923113.899999999,5250000,3.0499999999999999E-2,26034639.84,0,0,1111525.94,0,2842201.12,3.7499999999999999E-2,0,606011.21,13087613.449999999,12947026.390000001,1.7100000000000001E-2,0,26896.91,0,0,126732,0,126732,26034639.84,6939533.2494000001,0,19095106.590599999]
[]
["T100 DATA - FR - H-NF 40"]
["Année","Âge","Primes annuelles totales","Montant d'assurance vie","Coût net assurance pure","Coût de base rajusté (CBR)","Âge Assuré 1","Primes annuelles assurance vie Assuré 1","Montant d'assurance vie Assuré 1"]
[1,41,88300.800000000003,10000000,4300,84000,41,88300.800000000003,10000000]
[2,42,88300.800000000003,10000000,5720,166581,42,88300.800000000003,10000000]
[3,43,88300.800000000003,10000000,6808,248073,43,88300.800000000003,10000000]
[4,44,88300.800000000003,10000000,7958,328415,44,88300.800000000003,10000000]
[5,45,88300.800000000003,10000000,9262,407453,45,88300.800000000003,10000000]
[6,46,88300.800000000003,10000000,10618,485135,46,88300.800000000003,10000000]
[7,47,88300.800000000003,10000000,12114,561321,47,88300.800000000003,10000000]
[8,48,88300.800000000003,10000000,13741,635880,48,88300.800000000003,10000000]
[9,49,88300.800000000003,10000000,15581,708599,49,88300.800000000003,10000000]
[10,50,88300.800000000003,10000000,17502,779398,50,88300.800000000003,10000000]
[11,51,88300.800000000003,10000000,19683,848015,51,88300.800000000003,10000000]
[12,52,88300.800000000003,10000000,22102,914213,52,88300.800000000003,10000000]
[13,53,88300.800000000003,10000000,24738,977775,53,88300.800000000003,10000000]
[14,54,88300.800000000003,10000000,27730,1038345,54,88300.800000000003,10000000]
[15,55,88300.800000000003,10000000,30966,1095679,55,88300.800000000003,10000000]
[16,56,88300.800000000003,10000000,34573,1149407,56,88300.800000000003,10000000]
[17,57,88300.800000000003,10000000,37296,1200410,57,88300.800000000003,10000000]
[18,58,88300.800000000003,10000000,40213,1248497,58,88300.800000000003,10000000]
[19,59,88300.800000000003,10000000,43437,1293360,59,88300.800000000003,10000000]
[20,60,88300.800000000003,10000000,46997,1334664,60,88300.800000000003,10000000]
[21,61,88300.800000000003,10000000,50844,1372120,61,88300.800000000003,10000000]
[22,62,88300.800000000003,10000000,55062,1405359,62,88300.800000000003,10000000]
[23,63,88300.800000000003,10000000,59655,1434004,63,88300.800000000003,10000000]
[24,64,88300.800000000003,10000000,64620,1457684,64,88300.800000000003,10000000]
[25,65,88300.800000000003,10000000,70006,1475979,65,88300.800000000003,10000000]
[26,66,88300.800000000003,10000000,75846,1488433,66,88300.800000000003,10000000]
[27,67,88300.800000000003,10000000,82160,1494573,67,88300.800000000003,10000000]
[28,68,88300.800000000003,10000000,88955,1493919,68,88300.800000000003,10000000]
[29,69,88300.800000000003,10000000,96168,1486050,69,88300.800000000003,10000000]
[30,70,88300.800000000003,10000000,103888,1470463,70,88300.800000000003,10000000]
[31,71,88300.800000000003,10000000,112077,1446686,71,88300.800000000003,10000000]
[32,72,88300.800000000003,10000000,120641,1414345,72,88300.800000000003,10000000]
[33,73,88300.800000000003,10000000,129665,1372980,73,88300.800000000003,10000000]
[34,74,88300.800000000003,10000000,139032,1322248,74,88300.800000000003,10000000]
[35,75,88300.800000000003,10000000,148709,1261840,75,88300.800000000003,10000000]
[36,76,88300.800000000003,10000000,158653,1191487,76,88300.800000000003,10000000]
[37,77,88300.800000000003,10000000,168848,1110940,77,88300.800000000003,10000000]
[38,78,88300.800000000003,10000000,179158,1020082,78,88300.800000000003,10000000]
[39,79,88300.800000000003,10000000,189590,918792,79,88300.800000000003,10000000]
[40,80,88300.800000000003,10000000,200039,807053,80,88300.800000000003,10000000]
[41,81,88300.800000000003,10000000,210462,684891,81,88300.800000000003,10000000]
[42,82,88300.800000000003,10000000,220783,552409,82,88300.800000000003,10000000]
[43,83,88300.800000000003,10000000,230952,409758,83,88300.800000000003,10000000]
[44,84,88300.800000000003,10000000,240889,257169,84,88300.800000000003,10000000]
[45,85,88300.800000000003,10000000,250541,94928,85,88300.800000000003,10000000]
[46,86,88300.800000000003,10000000,259897,0,86,88300.800000000003,10000000]
[47,87,88300.800000000003,10000000,268827,0,87,88300.800000000003,10000000]
[48,88,88300.800000000003,10000000,277351,0,88,88300.800000000003,10000000]
[49,89,88300.800000000003,10000000,285377,0,89,88300.800000000003,10000000]
[50,90,88300.800000000003,10000000,292844,0,90,88300.800000000003,10000000]
[51,91,88300.800000000003,10000000,299707,0,91,88300.800000000003,10000000]
[52,92,88300.800000000003,10000000,305849,0,92,88300.800000000003,10000000]
[53,93,88300.800000000003,10000000,311130,0,93,88300.800000000003,10000000]
[54,94,88300.800000000003,10000000,315371,0,94,88300.800000000003,10000000]
[55,95,88300.800000000003,10000000,318222,0,95,88300.800000000003,10000000]
[56,96,88300.800000000003,10000000,319178,0,96,88300.800000000003,10000000]
[57,97,88300.800000000003,10000000,317300,0,97,88300.800000000003,10000000]
[58,98,88300.800000000003,10000000,310948,0,98,88300.800000000003,10000000]
[59,99,88300.800000000003,10000000,297099,0,99,88300.800000000003,10000000]
[60,100,88300.800000000003,10000000,269915,0,100,88300.800000000003,10000000]
[]
[]
["VMAX H-NS - DATA - ENG"]
["Year","Age","Total Surrender Value","Extended Insurance","Accumulation Fund","Maximum Fund (MTAR)","Total Annual Premiums Paid","Weighted Average Yield (including the bonus)","Adjusted Cost Basis (ACB)","Income tax on the capital gain","Non-Taxable portion sent to the CDA account","Net Estate Value","Capital Gain Net of Corporation ACB","Taxes on Dividends","Total Funds","Index Account(s)","Surrender charge","Total Net Surrender Value","Taxes on Total Surrender Value","Total Annual Bonus","Annual Taxes on Premiums","Total Annual Costs","Total Interest","YRT Costs","Investment Bonus","Annual Premiums Paid","Rate of Return (Surrender) %","Rate of Return (Death) %","Accumulated premiums paid","Net Cost of Pure Insurance (NCPI)","Taxable Dividend ACB + Shuttle Fund","Annual Insurance Costs","Cumulative Total Annual Cost","Minimum Premium","Maximum Premium","Weighted Average Yield (excluding the bonus)","Cumulated premium percentage","Excess SV on accumulated premiums","Calendar year","Tax upon surrender","Value of the total net capital fund","Maximum projected fiscal room","Base Face Amount","Insured 1 Death Benefit","Insured 1 Face amount","Insured 1 Age"]
[1,56,90267,15,119618,135349,125000,4.78,122500,24155,1997118,2037397,90267,58065,119618,119618,29351,90267,0,900,2499.9899999999998,10999.11,4716,8499.1200000000008,900,125000,-27.79,1595.69,125000,2500,122500,8499.1200000000008,10999.11,29351.040000000001,137769.38,4,72.209999999999994,-34732,2021,0,90267,147671,2000000,2119618,2000000,56]
[2,57,185787,27,244489,288232,125000,4.78,243763,49716,2000726,2079228,185787,115543,244489,244489,58702,185787,0,1812,2499.9899999999998,11433.51,9492,8933.52,1812,125000,-18.23,276.68,250000,3736,243763,8933.52,22432.62,29351.040000000001,0,4,74.31,-64212,2022,0,185787,312876,2000000,2244489,2000000,57]
[3,58,326384,115,374813,460204,125000,4.78,363963,87340,2010850,2114954,326384,172518,374813,374813,48429,326384,0,2763,2499.9899999999998,11916.39,14476,9416.4,2763,125000,-6.78,126.42,375000,4800,363963,9416.4,34349.01,29351.040000000001,0,4,87.03,-48615,2023,0,326384,497171,2000000,2374813,2000000,58]
[4,59,463802,115,510764,652096,125000,4.78,483034,124113,2027729,2157692,463802,228958,510764,510764,46961,463802,0,3756,2499.9899999999998,12483.75,19677,9983.76,3756,125000,-2.98,76.510000000000005,500000,5928,483034,9983.76,46832.76,29351.040000000001,0,4,92.76,-36197,2024,0,463802,701385,2000000,2510764,2000000,59]
[5,60,605535,115,652497,754867,125000,4.78,600856,162041,1651641,1805650,605535,284805,652497,652497,46961,603187,2347,4792,2499.9899999999998,13159.83,25100,10659.84,4792,125000,-1.18,46.3,625000,7178,600856,10659.84,59992.59,29351.040000000001,0,4,96.88,-19464,2025,2347,603187,804156,1600000,2252497,1600000,60]
[6,61,758488,115,802515,802515,125000,4.78,718970,202971,1351719,1526926,758488,340792,802515,802515,44026,738662,19826,5880,2499.9899999999998,11665.11,30802,9165.1200000000008,5880,125000,-0.44,29.97,750000,6885,718970,9165.1200000000008,71657.7,29351.040000000001,0,4,101.13,8488,2026,19826,738662,849395,1268175,2070690,1268175,61]
[7,62,919925,115,961016,961016,125000,4.78,837485,246171,1274342,1468688,919925,396968,961016,961016,41091,878565,41359,7031,2499.9899999999998,10361.549999999999,36831,7861.56,7031,125000,0.1,22.2,875000,6485,837485,7861.56,82019.25,29351.040000000001,0,4,105.13,44925,2027,41359,878565,1010648,1150812,2111828,1150812,62]
[8,63,1091952,115,1127173,1127173,125000,4.78,955537,292206,1197845,1408251,1091952,452924,1127173,1127173,35221,1023512,68439,8242,2499.9899999999998,10258.950000000001,43173,7758.96,8242,125000,0.52,16.93,1000000,6948,955537,7758.96,92278.2,29351.040000000001,0,4,109.19,91952,2028,68439,1023512,1177754,1026209,2153382,1026209,63]
[9,64,1146299,115,1172715,1172716,0,4.78,947873,306749,1237496,1429328,1146299,449292,1172715,1172715,26415,1046749,99550,8575,0,7948.8,44915,7948.8,8575,0,0.83,14.3,1000000,7663,947873,7948.8,100227,29351.040000000001,0,4,114.63,146299,2029,99550,1046749,1229651,1012655,2185370,1012655,64]
[10,65,1220123,115,1220123,1220123,0,4.78,939391,326505,1279145,1446760,1220123,445271,1220123,1220123,0,1079280,140843,8921,0,8244.84,46731,8244.84,8921,0,1.18,12.42,1000000,8482,939391,8244.84,108471.84,29351.040000000001,0,4,122.01,220123,2030,140843,1079280,1283406,998414,2218537,998414,65]
[11,66,1269067,115,1269067,1269068,0,4.78,929627,339602,1322697,1472078,1269067,440643,1269067,1269067,0,1098770,170297,9280,0,8948.52,48612,8948.52,9280,0,1.26,11.01,1000000,9764,929627,8948.52,117420.36,29351.040000000001,0,4,126.9,269067,2031,170297,1098770,1338647,983257,2252324,983257,66]
[12,67,1319553,115,1319553,1319553,0,4.78,918439,353112,1368347,1498334,1319553,435340,1319553,1319553,0,1118314,201238,9651,0,9719.16,50553,9719.16,9651,0,1.32,9.92,1000000,11187,918439,9719.16,127139.52,29351.040000000001,0,4,131.94999999999999,319553,2032,201238,1118314,1395329,967234,2286787,967234,67]
[13,68,1371579,115,1371579,1371580,0,4.78,905652,367034,1416342,1525680,1371579,429279,1371579,1371579,0,1137823,233755,10033,0,10561.8,52554,10561.8,10033,0,1.36,9.0500000000000007,1000000,12787,905652,10561.8,137701.32,29351.040000000001,0,4,137.15,371579,2033,233755,1137823,1453386,950415,2321994,950415,68]
[14,69,1425154,115,1425154,1425154,0,4.78,891094,381371,1466911,1554256,1425154,422378,1425154,1425154,0,1157216,267937,10426,0,11468.64,54616,11468.64,10426,0,1.4,8.34,1000000,14557,891094,11468.64,149169.96,29351.040000000001,0,4,142.51,425154,2034,267937,1157216,1512740,932852,2358006,932852,69]
[15,70,1480269,115,1480269,1480269,0,4.78,874569,396120,1520322,1584226,1480269,414545,1480269,1480269,0,1176389,303879,10832,0,12454.8,56737,12454.8,10832,0,1.42,7.75,1000000,16524,874569,12454.8,161624.76,29351.040000000001,0,4,148.02000000000001,480269,2035,303879,1176389,1573303,914623,2394892,914623,70]
[16,71,1537217,115,1537217,1537218,0,4.78,855845,411359,1576480,1615295,1537217,405670,1537217,1537217,0,1195373,341844,11249,0,13227.24,58925,13227.24,11249,0,1.43,7.26,1000000,18724,855845,13227.24,174852,29351.040000000001,0,4,153.72,537217,2036,341844,1195373,1634681,895108,2432325,895108,71]
[17,72,1596082,115,1596082,1596083,0,4.78,835465,427111,1634818,1647162,1596082,396010,1596082,1596082,0,1214480,381601,11681,0,14003.88,61187,14003.88,11681,0,1.45,6.84,1000000,20379,835465,14003.88,188855.88,29351.040000000001,0,4,159.6,596082,2037,381601,1214480,1697458,874202,2470284,874202,72]
[18,73,1655625,115,1655625,1655625,0,4.78,813331,443045,1697181,1681948,1655625,385519,1655625,1655625,0,1233046,422579,12122,0,16075.92,63497,16075.92,12122,0,1.45,6.48,1000000,22133,813331,16075.92,204931.8,29351.040000000001,0,4,165.56,655625,2038,422579,1233046,1762817,854887,2510512,854887,73]
[19,74,1715894,115,1715894,1715896,0,4.78,789353,459173,1763540,1719567,1715894,374153,1715894,1715894,0,1251048,464845,12568,0,18134.16,65834,18134.16,12568,0,1.45,6.17,1000000,23978,789353,18134.16,223065.96,29351.040000000001,0,4,171.59,715894,2039,464845,1251048,1830737,836999,2552893,836999,74]
[20,75,1776928,115,1776928,1776928,0,4.78,763449,475506,1833891,1759960,1776928,361874,1776928,1776928,0,1268465,508462,13020,0,20188.080000000002,68201,20188.080000000002,13020,0,1.45,5.9,1000000,25903,763449,20188.080000000002,243254.04,29351.040000000001,0,4,177.69,776928,2040,508462,1268465,1901216,820413,2597341,820413,75]
[21,76,1838753,115,1838753,1838755,0,4.78,735545,492050,1908242,1803088,1838753,348648,1838753,1838753,0,1285274,553479,13478,0,22250.400000000001,70597,22250.400000000001,13478,0,1.44,5.66,1000000,27903,735545,22250.400000000001,265504.44,29351.040000000001,0,4,183.87,838753,2041,553479,1285274,1974282,805034,2643787,805034,76]
[22,77,1901378,115,1901378,1901380,0,4.78,705568,508809,1986607,1848927,1901378,334439,1901378,1901378,0,1301440,599937,13941,0,24342.36,73025,24342.36,13941,0,1.43,5.46,1000000,29977,705568,24342.36,289846.8,29351.040000000001,0,4,190.13,901378,2042,599937,1301440,2049980,790797,2692175,790797,77]
[23,78,1964826,115,1964826,1964827,0,4.78,673505,525787,2068983,1897459,1964826,319241,1964826,1964826,0,1316970,647855,14411,0,26449.32,75485,26449.32,14411,0,1.42,5.27,1000000,32063,673505,26449.32,316296.12,29351.040000000001,0,4,196.48,964826,2043,647855,1316970,2128432,777662,2742488,777662,78]
[24,79,2030399,115,2030399,2030399,0,4.78,639492,543334,2153395,1946434,2030399,303119,2030399,2030399,0,1332581,697818,14892,0,27323.4,78004,27323.4,14892,0,1.41,5.0999999999999996,1000000,34012,639492,27323.4,343619.52,29351.040000000001,0,4,203.04,1030399,2044,697818,1332581,2208349,762489,2792888,762489,79]
[25,80,2098180,115,2098180,2098182,0,4.78,603543,561472,2239475,1995466,2098180,286079,2098180,2098180,0,1348320,749859,15389,0,28217.040000000001,80608,28217.040000000001,15389,0,1.4,4.95,1000000,35949,603543,28217.040000000001,371836.56,29351.040000000001,0,4,209.81,1098180,2045,749859,1348320,2289600,744839,2843019,744839,80]
[26,81,2167627,115,2167627,2167629,0,4.78,565816,580057,2328023,2045586,2167627,268197,2167627,2167627,0,1363999,803628,15900,0,29739.72,83286,29739.72,15900,0,1.39,4.8099999999999996,1000000,37726,565816,29739.72,401576.28,29351.040000000001,0,4,216.76,1167627,2046,803628,1363999,2373180,726213,2893840,726213,81]
[27,82,2237981,115,2237981,2237983,0,4.78,526543,598883,2420267,2098344,2237981,249581,2237981,2237981,0,1379352,858628,16421,0,32081.759999999998,86014,32081.759999999998,16421,0,1.38,4.68,1000000,39273,526543,32081.759999999998,433658.04,29351.040000000001,0,4,223.79,1237981,2047,858628,1379352,2460676,708829,2946810,708829,82]
[28,83,2308853,115,2308853,2308857,0,4.78,486038,617849,2516744,2154551,2308853,230382,2308853,2308853,0,1394347,914506,16947,0,34843.440000000002,88768,34843.440000000002,16947,0,1.36,4.57,1000000,40504,486038,34843.440000000002,468501.48,29351.040000000001,0,4,230.88,1308853,2048,914506,1394347,2553391,693929,3002782,693929,83]
[29,84,2379552,115,2379552,2379554,0,4.78,444579,636768,2618447,2215527,2379552,210730,2379552,2379552,0,1408776,970776,17474,0,38304.120000000003,91529,38304.120000000003,17474,0,1.35,4.47,1000000,41458,444579,38304.120000000003,506805.6,29351.040000000001,0,4,237.95,1379552,2049,970776,1408776,2653250,683474,3063026,683474,84]
[30,85,2448946,115,2448946,2448949,0,4.78,402472,655338,2727543,2283906,2448946,190771,2448946,2448946,0,1422230,1026716,17995,0,42860.28,94259,42860.28,17995,0,1.34,4.38,1000000,42107,402472,42860.28,549665.88,29351.040000000001,0,4,244.89,1448946,2050,1026716,1422230,2763633,681069,3130015,681069,85]
[31,86,2522410,115,2522410,2522412,0,4.78,361672,674997,2830140,2345383,2522410,171432,2522410,2522410,0,1438368,1084042,18528,0,42115.32,97050,42115.32,18528,0,1.33,4.29,1000000,40799,361672,42115.32,591781.19999999995,29351.040000000001,0,4,252.24,1522410,2051,1084042,1438368,2875530,669402,3191812,669402,86]
[32,87,2600201,115,2600201,2600201,0,4.78,323113,695813,2917872,2392016,2600201,153155,2600201,2600201,0,1457786,1142414,19092,0,41309.160000000003,100006,41309.160000000003,19092,0,1.33,4.2,1000000,38558,323113,41309.160000000003,633090.36,29351.040000000001,0,4,260.02,1600201,2052,1142414,1457786,2983817,640785,3240986,640785,87]
[33,88,2683508,115,2683508,2683509,0,4.78,288771,718106,2972809,2406596,2683508,136877,2683508,2683508,0,1482068,1201439,19693,0,39543.120000000003,103156,39543.120000000003,19693,0,1.34,4.07,1000000,34342,288771,39543.120000000003,672633.48,29351.040000000001,0,4,268.35000000000002,1683508,2053,1201439,1482068,3075465,578073,3261581,578073,88]
[34,89,2774753,115,2774753,2774755,0,4.78,261589,742523,2946129,2341200,2774753,123993,2774753,2774753,0,1513898,1260854,20346,0,35673.120000000003,106572,35673.120000000003,20346,0,1.37,3.88,1000000,27182,261589,35673.120000000003,708306.6,29351.040000000001,0,4,277.47000000000003,1774753,2054,1260854,1513898,3107822,432965,3207718,432965,89]
[35,90,2879528,115,2879528,3084345,0,4.78,245656,770561,3066837,2425490,2879528,116441,2879528,2879528,0,1558115,1321413,21079,0,26718.48,110414,26718.48,21079,0,1.42,3.86,1000000,15932,245656,26718.48,735025.08,29351.040000000001,0,4,287.95,1879528,2055,1321413,1558115,3464335,432965,3312493,432965,90]
[36,91,3016699,115,3016699,3194139,0,4.78,236442,807268,3213222,2530322,3016699,112073,3016699,3016699,0,1621844,1394855,21989,0,0,115181,0,21989,0,1.5,3.87,1000000,9213,236442,0,735025.08,0,0,4,301.67,2016699,2056,1394855,1621844,3577493,432965,3449664,432965,91]
[37,92,3160404,115,3160404,3339078,0,4.78,227045,845724,3366324,2640025,3160404,107619,3160404,3160404,0,1688738,1471666,23037,0,0,120667,0,23037,0,1.57,3.88,1000000,9396,227045,0,735025.08,0,0,4,316.04000000000002,2160404,2057,1471666,1688738,3725637,432965,3593369,432965,92]
[38,93,3310955,115,3310955,3491227,0,4.78,217486,886011,3526433,2754820,3310955,103088,3310955,3310955,0,1758962,1551993,24134,0,0,126416,0,24134,0,1.65,3.89,1000000,9558,217486,0,735025.08,0,0,4,331.09,2310955,2058,1551993,1758962,3880839,432965,3743920,432965,93]
[39,94,3468677,115,3468677,3650914,0,4.78,207788,928218,3693854,2874933,3468677,98491,3468677,3468677,0,1832689,1635988,25284,0,0,132438,0,25284,0,1.72,3.9,1000000,9698,207788,0,735025.08,0,0,4,346.86,2468677,2059,1635988,1832689,4043433,432965,3901642,432965,94]
[40,95,3633913,115,3633913,3818479,0,4.78,197974,972435,3868903,3000603,3633913,93840,3633913,3633913,0,1910103,1723810,26488,0,0,138747,0,26488,0,1.79,3.91,1000000,9813,197974,0,735025.08,0,0,4,363.39,2633913,2060,1723810,1910103,4213774,432965,4066878,432965,95]
[41,96,3807020,115,3807020,3994274,0,4.78,188074,1018758,4051911,3132079,3807020,89147,3807020,3807020,0,1991395,1815625,27750,0,0,145356,0,27750,0,1.85,3.92,1000000,9900,188074,0,735025.08,0,0,4,380.7,2807020,2061,1815625,1991395,4392228,432965,4239985,432965,96]
[42,97,3988373,115,3988373,4178657,0,4.78,178122,1067288,4243216,3269620,3988373,84429,3988373,3988373,0,2076770,1911603,29072,0,0,152280,0,29072,0,1.91,3.93,1000000,9952,178122,0,735025.08,0,0,4,398.83,2988373,2062,1911603,2076770,4579184,432965,4421338,432965,97]
[43,98,4178366,115,4178366,4371990,0,4.78,168162,1118130,4443168,3413491,4178366,79708,4178366,4178366,0,2166446,2011919,30457,0,0,159534,0,30457,0,1.97,3.94,1000000,9959,168162,0,735025.08,0,0,4,417.83,3178366,2063,2011919,2166446,4775045,432965,4611331,432965,98]
[44,99,4377409,115,4377409,4574618,0,4.78,158257,1171394,4652116,3563965,4377409,75014,4377409,4377409,0,2260660,2116748,31908,0,0,167134,0,31908,0,2.0299999999999998,3.94,1000000,9904,158257,0,735025.08,0,0,4,437.74,3377409,2064,2116748,2260660,4980237,432965,4810374,432965,99]
[45,100,4585933,115,4585933,4786839,0,4.78,148506,1227195,4870392,3721310,4585933,70392,4585933,4585933,0,2359676,2226257,33428,0,0,175096,0,33428,0,2.09,3.95,1000000,9751,148506,0,735025.08,0,0,4,458.59,3585933,2065,2226257,2359676,5195203,432965,5018898,432965,100]
[]
[]
["PAR EN"]
["Year","Age","Basic Coverage Annual Premiums","Riders and Additional Benefits Annual Premiums","Total Guaranteed Annual Premiums","ADO Contributions","Annual Premiums and Contributions Paid (Current Rate)","Annual Premiums and Contributions Paid (Current Rate -1%)","Annual Premiums and Contributions Paid (Current Rate -2%)","Annual Dividends (Current Rate)","Annual Dividends (Current Rate -1%)","Annual Dividends (Current Rate -2%)","Basic Coverage Guaranteed Life Insurance Amount","Guaranteed Life Insurance Amount","Paid-Up Insurance Purchased with ADO","Paid-Up Insurance Purchased with Dividends (Current Rate)","Paid-Up Insurance Purchased with Dividends (Current Rate -1%)","Paid-Up Insurance Purchased with Dividends (Current Rate -2%)","Total Life Insurance Amount (Current Rate)","Total Life Insurance Amount (Current Rate -1%)","Total Life Insurance Amount (Current Rate -2%)","Reduced Paid-Up Insurance Amount (Current Rate)","Reduced Paid-Up Insurance Amount (Current Rate -1%)","Reduced Paid-Up Insurance Amount (Current Rate -2%)","Guaranteed Surrender Value","Paid-Up Insurance Surrender Value (Current Rate)","Paid-Up Insurance Surrender Value (Current Rate -1%)","Paid-Up Insurance Surrender Value (Current Rate -2%)","Total Surrender Value (Current Rate)","Total Surrender Value (Current Rate -1%)","Total Surrender Value (Current Rate -2%)","Ajusted Cost Basis (ACB) (Current Rate)","Ajusted Cost Basis (ACB) (Current Rate -1%)","Ajusted Cost Basis (ACB) (Current Rate -2%)","Net Cost Of Pure Insurance (NCPI) (Current Rate)","Net Cost Of Pure Insurance (NCPI) (Current Rate -1%)","Net Cost Of Pure Insurance (NCPI) (Current Rate -2%)","Taxable Portion on Surrender Value (Current Rate)","Taxable Portion on Surrender Value (Current Rate -1%)","Taxable Portion on Surrender Value (Current Rate -2%)","Tax on Total Surrender Value (Current Rate)","Tax on Total Surrender Value (Current Rate -1%)","Tax on Total Surrender Value (Current Rate -2%)","After Tax Surrender Value (Current Rate)","After Tax Surrender Value (Current Rate -1%)","After Tax Surrender Value (Current Rate -2%)","Accumulated Annual Premiums and Contributions Paid (Current Rate)","Accumulated Annual Premiums and Contributions Paid (Current Rate -1%)","Accumulated Annual Premiums and Contributions Paid (Current Rate -2%)","Rate of Return (Death) % (Current Rate)","Rate of Return (Death) % (Current Rate -1%)","Rate of Return (Death) % (Current Rate -2%)","Rate of Return (Surrender) % (Current Rate)","Rate of Return (Surrender) % (Current Rate -1%)","Rate of Return (Surrender) % (Current Rate -2%)"]
[1,41,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,270,223,175,200000,200000,0,963,794,624,200963,200794,200624,0,0,0,0,270,223,175,270,223,175,6318,6318,6318,86,86,86,0,0,0,0,0,0,270,223,175,6404,6404,6404,12488.3,12475.64,12462.99,-100,-100,-100]
[2,42,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,437,339,241,200000,200000,0,2472,1962,1456,202472,201962,201456,0,0,0,0,717,569,422,717,569,422,12608,12608,12608,113,113,113,0,0,0,0,0,0,717,569,422,12808,12808,12808,678.73,677.5,676.27,-99.87,-99.96,-99.99]
[3,43,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,604,452,303,200000,200000,0,4488,3471,2468,204488,203471,202468,0,0,0,0,1346,1041,740,1346,1041,740,18877,18878,18878,135,135,134,0,0,0,0,0,0,1346,1041,740,19213,19213,19213,235.5,234.77,234.05,-98.18,-99.3,-99.85]
[4,44,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,777,569,367,200000,200000,0,6997,5308,3653,206997,205308,203653,0,0,0,0,2168,1645,1132,2168,1645,1132,25124,25125,25125,158,157,156,0,0,0,0,0,0,2168,1645,1132,25617,25617,25617,127.18,126.55,125.94,-92.86,-96.57,-99.03]
[5,45,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,957,690,434,200000,200000,0,9988,7465,5010,209988,207465,205010,0,0,0,1192,3197,2389,1603,4389,3581,2795,31344,31346,31348,184,183,182,0,0,0,0,0,0,4389,3581,2795,32022,32022,32022,82.48,81.88,81.28,-74.73,-81.11,-87.71]
[6,46,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,1142,813,501,200000,200000,0,13445,9926,6526,213445,209926,206526,0,0,0,2860,4443,3280,2157,7303,6140,5017,37536,37540,37544,211,209,207,0,0,0,0,0,0,7303,6140,5017,38426,38426,38426,59.01,58.39,57.78,-56.87,-63.12,-70.25]
[7,47,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,1334,940,570,200000,200000,0,17356,12682,8197,217356,212682,208197,0,0,0,6674,5921,4327,2797,12595,11001,9471,43698,43705,43712,242,239,236,0,0,0,0,0,0,12595,11001,9471,44830,44830,44830,44.86,44.22,43.59,-38.19,-42.72,-47.85]
[8,48,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,1534,1071,641,200000,200000,0,21712,15725,10020,221712,215725,210020,0,0,0,11442,7645,5537,3528,19087,16979,14970,49826,49837,49849,276,272,267,0,0,0,0,0,0,19087,16979,14970,51235,51235,51235,35.549999999999997,34.880000000000003,34.22,-26.04,-29.46,-33.24]
[9,49,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,1758,1218,721,200000,200000,0,26554,19079,12007,226554,219079,212007,0,0,0,17378,9647,6931,4362,27025,24309,21740,55914,55933,55951,315,309,302,0,0,0,0,0,0,27025,24309,21740,57639,57639,57639,29.05,28.34,27.65,-17.64,-20.32,-23.23]
[10,50,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,1995,1371,804,200000,200000,0,31879,22739,14153,231879,222739,214153,60000,60000,60000,24438,11946,8521,5303,36384,32959,29741,61961,61989,62016,357,347,338,0,0,0,0,0,0,36384,32959,29741,64044,64044,64044,24.3,23.56,22.83,-11.74,-13.93,-16.27]
[11,51,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,2246,1533,891,200000,200000,0,37694,26708,16461,237694,226708,216461,76000,76000,76000,32664,14565,10320,6360,47229,42984,39024,67961,68002,68041,404,391,379,0,0,0,0,0,0,47229,42984,39024,70448,70448,70448,20.72,19.940000000000001,19.170000000000002,-7.47,-9.31,-11.25]
[12,52,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,2514,1704,983,200000,200000,0,44006,30989,18931,244006,230989,218931,90000,90000,90000,42092,17527,12342,7540,59619,54434,49632,73907,73966,74021,458,440,424,0,0,0,0,0,0,59619,54434,49632,76852,76852,76852,17.940000000000001,17.12,16.32,-4.3,-5.89,-7.54]
[13,53,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,2795,1883,1079,200000,200000,0,50817,35577,21560,250817,235577,221560,110000,110000,110000,52764,20856,14601,8849,73620,67365,61613,79794,79876,79953,517,494,472,0,0,0,0,0,0,73620,67365,61613,83257,83257,83257,15.75,14.89,14.05,-1.9,-3.3,-4.74]
[14,54,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,3094,2071,1179,200000,200000,0,58137,40478,24351,258137,240478,224351,130000,130000,130000,64720,24578,17112,10294,89298,81832,75014,85612,85725,85831,585,555,526,3685,0,0,1972,0,0,87325,81832,75014,89661,89661,89661,13.98,13.09,12.21,-0.38,-1.31,-2.58]
[15,55,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,3409,2267,1282,200000,200000,0,65969,45687,27297,265969,245687,227297,150000,150000,150000,78006,28715,19886,11882,106721,97892,89888,91356,91509,91651,660,621,584,15365,6383,0,8225,3417,0,98496,94475,89888,96066,96066,96066,12.54,11.61,10.69,0.33,-0.22,-0.89]
[16,56,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,3742,2473,1389,200000,200000,0,74323,51207,30399,274323,251207,230399,160000,160000,160000,84238,33295,22940,13618,117533,107178,97856,97015,97218,97407,745,694,648,20518,9959,449,10983,5331,240,106550,101847,97615,102470,102470,102470,11.35,10.39,9.43,0.48,-0.08,-0.61]
[17,57,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,4074,2669,1482,200000,200000,0,83162,56998,33615,283162,256998,233615,168000,168000,168000,90632,38332,26272,15494,128964,116904,106126,102606,102873,103117,812,750,693,26357,14031,3008,14109,7511,1610,114855,109393,104515,108874,108874,108874,10.35,9.36,8.3699999999999992,0.62,0.06,-0.48]
[18,58,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,4422,2872,1576,200000,200000,0,92489,63057,36941,292489,263057,236941,174000,174000,174000,96266,43851,29896,17514,140117,126162,113780,108125,108467,108780,886,809,741,31992,17694,4999,17125,9472,2676,122991,116690,111104,115279,115279,115279,9.52,8.49,7.47,0.71,0.13,-0.41]
[19,59,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,4789,3083,1673,200000,200000,0,102313,69382,40374,302313,269382,240374,184000,184000,184000,99010,49881,33826,19683,148891,132836,118693,113562,113998,114393,967,874,791,35329,18838,4300,18911,10084,2302,129979,122752,116391,121683,121683,121683,8.8000000000000007,7.75,6.7,0.69,0.09,-0.47]
[20,60,6404.4,0,6404.4,0,6404.4,6404.4,6404.4,5174,3302,1771,200000,200000,0,112639,75973,43907,312639,275973,243907,200000,200000,200000,101798,56450,38074,22005,158248,139872,123803,118909,119457,119952,1057,944,845,39339,20415,3850,21058,10928,2061,137190,128944,121741,128088,128088,128088,8.1999999999999993,7.11,6.03,0.68,7.0000000000000007E-2,-0.51]
[21,61,0,0,0,0,0,0,0,5464,3459,1844,200000,200000,0,123250,82690,47489,323250,282690,247489,200000,200000,200000,104628,63472,42584,24456,168100,147212,129084,117755,118438,119051,1154,1019,900,50345,28773,10032,26949,15402,5370,141150,131809,123713,128088,128088,128088,7.83,6.75,5.67,0.87,0.26,-0.32]
[22,62,0,0,0,0,0,0,0,5773,3625,1922,200000,200000,0,134165,89544,51124,334165,289544,251124,200000,200000,200000,107500,70971,47367,27043,178471,154867,134543,116462,117308,118062,1292,1130,989,62008,37559,16481,33193,20105,8822,145278,134762,125721,128088,128088,128088,7.52,6.44,5.36,1.04,0.42,-0.16]
[23,63,0,0,0,0,0,0,0,6102,3802,2006,200000,200000,0,145400,96544,54817,345400,296544,254817,200000,200000,200000,110408,78973,52437,29774,189381,162845,140182,115015,116054,116974,1447,1253,1087,74365,46790,23207,39807,25047,12422,149573,137798,127759,128088,128088,128088,7.24,6.17,5.09,1.18,0.56000000000000005,-0.02]
[24,64,0,0,0,0,0,0,0,6452,3989,2095,200000,200000,0,156975,103701,58577,356975,303701,258577,200000,200000,200000,113348,87503,57807,32653,200851,171155,146001,113396,114664,115779,1619,1390,1194,87455,56490,30221,46815,30239,16177,154036,140915,129823,128088,128088,128088,7,5.93,4.8499999999999996,1.3,0.68,0.1]
[25,65,0,0,0,0,0,0,0,6826,4189,2191,200000,200000,0,168914,111028,62410,368914,311028,262410,200000,200000,200000,116314,96591,63490,35688,212905,179804,152002,111583,113121,114466,1812,1542,1313,101321,66682,37535,54237,35695,20092,158667,144109,131909,128088,128088,128088,6.78,5.72,4.6500000000000004,1.41,0.78,0.2]
[26,66,0,0,0,0,0,0,0,7228,4404,2295,200000,200000,0,181242,118540,66325,381242,318540,266325,200000,200000,200000,119304,106265,69502,38887,225569,188806,158191,109554,111411,113023,2029,1710,1443,116015,77395,45168,62102,41429,24178,163466,147376,134013,128088,128088,128088,6.59,5.53,4.46,1.51,0.87,0.28000000000000003]
[27,67,0,0,0,0,0,0,0,7659,4635,2409,200000,200000,0,193990,126255,70335,393990,326255,270335,200000,200000,200000,122312,116557,75859,42260,238869,198171,164572,107283,109513,111437,2270,1897,1586,131586,88657,53135,70438,47458,28443,168431,150713,136129,128088,128088,128088,6.42,5.36,4.3,1.59,0.95,0.36]
[28,68,0,0,0,0,0,0,0,8123,4884,2532,200000,200000,0,207190,134192,74451,407190,334192,274451,200000,200000,200000,125332,127501,82580,45815,252833,207912,171147,104743,107410,109694,2539,2103,1742,148090,100501,61453,79272,53798,32896,173561,154113,138251,128088,128088,128088,6.26,5.21,4.16,1.67,1.02,0.42]
[29,69,0,0,0,0,0,0,0,8620,5151,2665,200000,200000,0,220876,142370,78683,420876,342370,278683,200000,200000,200000,128360,139132,89680,49563,267492,218040,177923,101907,105082,107782,2836,2327,1911,165585,112957,70140,88637,60466,37546,178854,157574,140377,128088,128088,128088,6.12,5.08,4.03,1.74,1.08,0.48]
[30,70,0,0,0,0,0,0,0,9156,5438,2811,200000,200000,0,235086,150810,83045,435086,350810,283045,200000,200000,200000,131388,151485,97179,53513,282873,228567,184901,98741,102507,105686,3165,2575,2096,184132,126060,79214,98565,67480,42403,184307,161087,142497,128088,128088,128088,6,4.95,3.91,1.81,1.1399999999999999,0.53]
[31,71,0,0,0,0,0,0,0,9734,5749,2969,200000,200000,0,249863,159538,87552,449863,359538,287552,200000,200000,200000,134414,164601,105098,57676,299015,239512,192090,95212,99662,103390,3528,2845,2295,203802,139850,88699,109095,74861,47480,189919,164650,144609,128088,128088,128088,5.88,4.84,3.8,1.86,1.19,0.57999999999999996]
[32,72,0,0,0,0,0,0,0,10353,6081,3138,200000,200000,0,265247,168574,92215,465247,368574,292215,200000,200000,200000,137430,178517,113454,62063,315947,250884,199493,91287,96524,100881,3925,3137,2509,224660,154359,98611,120260,82628,52786,195686,168255,146706,128088,128088,128088,5.78,4.74,3.71,1.91,1.23,0.61]
[33,73,0,0,0,0,0,0,0,11020,6439,3321,200000,200000,0,281286,177946,97049,481286,377946,297049,200000,200000,200000,140434,193277,122270,66684,333711,262704,207118,86926,93070,98142,4360,3454,2739,246785,169634,108976,132104,90805,58335,201607,171899,148783,128088,128088,128088,5.68,4.6500000000000004,3.62,1.96,1.27,0.65]
[34,74,0,0,0,0,0,0,0,11735,6821,3517,200000,200000,0,298026,187677,102067,498026,387677,302067,200000,200000,200000,143424,208924,131566,71552,352348,274990,214976,82091,89273,95158,4834,3796,2983,270256,185716,119817,144668,99414,64138,207679,175576,150837,128088,128088,128088,5.6,4.57,3.55,2,1.31,0.68]
[35,75,0,0,0,0,0,0,0,12500,7229,3727,200000,200000,0,315516,197793,107282,515516,397793,307282,200000,200000,200000,146398,225501,141363,76675,371899,287761,223073,76744,85111,91915,5347,4162,3243,295154,202650,131158,157996,108478,70208,213903,179283,152864,128088,128088,128088,5.52,4.5,3.48,2.04,1.34,0.71]
[36,76,0,0,0,0,0,0,0,13318,7664,3949,200000,200000,0,333807,208318,112706,533807,408318,312706,200000,200000,200000,149352,243055,151683,82065,392407,301035,231417,70843,80558,88398,5900,4553,3517,321563,220477,143019,172133,118021,76558,220274,183013,154859,128088,128088,128088,5.45,4.43,3.41,2.08,1.37,0.73]
[37,77,0,0,0,0,0,0,0,14192,8126,4185,200000,200000,0,352953,219281,118353,552953,419281,318353,200000,200000,200000,152292,261634,162547,87731,413926,314839,240023,64345,75587,84591,6498,4970,3806,349581,239251,155432,187130,128071,83202,226795,186767,156820,128088,128088,128088,5.38,4.37,3.35,2.11,1.39,0.75]
[38,78,0,0,0,0,0,0,0,15121,8614,4433,200000,200000,0,373006,230704,124231,573006,430704,324231,200000,200000,200000,155218,281286,173976,93683,436504,329194,248901,57208,70176,80482,7136,5411,4108,379295,259017,168419,203036,138652,90154,233467,190541,158747,128088,128088,128088,5.32,4.3099999999999996,3.3,2.14,1.41,0.76]
[39,79,0,0,0,0,0,0,0,16110,9130,4693,200000,200000,0,394021,242615,130353,594021,442615,330353,200000,200000,200000,158140,302061,185991,99930,460201,344131,258070,49389,64298,76058,7819,5877,4424,410812,279833,182012,219907,149794,97431,240293,194336,160639,128088,128088,128088,5.27,4.26,3.26,2.16,1.43,0.78]
[40,80,0,0,0,0,0,0,0,17159,9673,4965,200000,200000,0,416056,255036,136729,616056,455036,336729,200000,200000,200000,161068,324012,198615,106481,485080,359683,267549,40844,57931,71305,8545,6367,4752,444236,301751,196243,237799,161527,105049,247280,198155,162500,128088,128088,128088,5.22,4.21,3.21,2.19,1.45,0.79]
[41,81,0,0,0,0,0,0,0,18269,10243,5248,200000,200000,0,439165,267994,143368,639165,467994,343368,200000,200000,200000,163700,347190,211867,113342,510890,375567,277042,31529,51051,66214,9314,6880,5091,479361,324516,210828,256602,173713,112856,254288,201853,164186,128088,128088,128088,5.17,4.17,3.17,2.21,1.46,0.8]
[42,82,0,0,0,0,0,0,0,19367,10786,5502,200000,200000,0,463314,281443,150229,663314,481443,350229,200000,200000,200000,165724,371575,225715,120482,537299,391439,286206,21401,43635,60773,10127,7415,5440,515898,347804,225433,276160,186179,120674,261139,205260,165532,128088,128088,128088,5.13,4.13,3.14,2.2200000000000002,1.47,0.8]
[43,83,0,0,0,0,0,0,0,20436,11290,5721,200000,200000,0,488451,295330,157266,688451,495330,357266,200000,200000,200000,167674,397130,240115,127863,564804,407789,295537,10418,35664,54974,10982,7971,5798,554385,372125,240562,296762,199198,128773,268041,208590,166764,128088,128088,128088,5.09,4.09,3.1,2.23,1.48,0.8]
[44,84,0,0,0,0,0,0,0,21526,11792,5931,200000,200000,0,514584,309646,164466,714584,509646,364466,200000,200000,200000,169556,423866,255058,135472,593422,424614,305028,0,27119,48811,11875,8544,6162,593422,397494,256216,317659,212778,137152,275763,211835,167875,128088,128088,128088,5.0599999999999996,4.0599999999999996,3.07,2.25,1.48,0.79]
[45,85,0,0,0,0,0,0,0,22630,12287,6129,200000,200000,0,541719,324380,171815,741719,524380,371815,200000,200000,200000,171366,451792,270531,143293,623158,441897,314659,0,17986,42280,12805,9132,6531,623158,423910,272379,333576,226919,145804,289581,214978,168855,128088,128088,128088,5.0199999999999996,4.03,3.04,2.33,1.48,0.79]
[46,86,0,0,0,0,0,0,0,23747,12774,6315,200000,200000,0,569860,339517,179299,769860,539517,379299,200000,200000,200000,173106,480911,286522,151312,654017,459628,324418,0,8251,35377,13770,9735,6902,654017,451377,289041,350095,241622,154723,303921,218006,169695,128088,128088,128088,4.99,4,3.02,2.4,1.48,0.78]
[47,87,0,0,0,0,0,0,0,24864,13245,6483,200000,200000,0,598993,355036,186895,798993,555036,386895,200000,200000,200000,174782,511223,303013,159510,686005,477795,334292,0,0,28103,14764,10347,7274,686005,477795,306188,367218,255763,163902,318786,222031,170389,128088,128088,128088,4.96,3.97,2.99,2.46,1.49,0.77]
[48,88,0,0,0,0,0,0,0,25972,13692,6629,200000,200000,0,629099,370907,194580,829099,570907,394580,200000,200000,200000,176394,542716,319977,167862,719110,496371,344256,0,0,20457,15789,10968,7645,719110,496371,323798,384940,265707,173329,334170,230664,170926,128088,128088,128088,4.93,3.94,2.96,2.52,1.55,0.76]
[49,89,0,0,0,0,0,0,0,27058,14109,6749,200000,200000,0,660145,387095,202324,860145,587095,402324,200000,200000,200000,177950,575378,337390,176344,753328,515340,354294,0,0,12444,16836,11593,8012,753328,515340,341849,403257,275861,182992,350071,239478,171302,128088,128088,128088,4.9000000000000004,3.91,2.94,2.58,1.6,0.75]
[50,90,0,0,0,0,0,0,0,28126,14497,6845,200000,200000,0,692098,403565,210101,892098,603565,410101,200000,200000,200000,179456,609206,355230,184937,788662,534686,364393,0,0,4070,17903,12219,8374,788662,534686,360322,422171,286217,192880,366491,248468,171512,128088,128088,128088,4.87,3.88,2.91,2.63,1.66,0.73]
[51,91,0,0,0,0,0,0,0,29165,14851,6914,200000,200000,0,724917,420277,217882,924917,620277,417882,200000,200000,200000,180922,644202,373482,193622,825124,554404,374544,0,0,0,18984,12844,8727,825124,554404,374544,441689,296772,200493,383435,257631,174050,128088,128088,128088,4.84,3.86,2.89,2.68,1.71,0.75]
[52,92,0,0,0,0,0,0,0,29963,15031,6864,200000,200000,0,758323,437035,225535,958323,637035,425535,200000,200000,200000,182364,680182,392001,202295,862546,574365,384659,0,0,0,20073,13462,9069,862546,574365,384659,461720,307457,205907,400825,266907,178751,128088,128088,128088,4.8099999999999996,3.83,2.86,2.72,1.75,0.79]
[53,93,0,0,0,0,0,0,0,30377,14949,6642,200000,200000,0,791880,453549,232873,991880,653549,432873,200000,200000,200000,183804,716858,410580,210810,900662,594384,394614,0,0,0,21157,14064,9394,900662,594384,394614,482124,318174,211237,418537,276210,183377,128088,128088,128088,4.78,3.8,2.84,2.76,1.79,0.83]
[54,94,0,0,0,0,0,0,0,30545,14702,6316,200000,200000,0,825307,469639,239785,1025307,669639,439785,200000,200000,200000,185278,754144,429144,219109,939422,614422,404387,0,0,0,22218,14639,9696,939422,614422,404387,502872,328900,216468,436549,285522,187918,128088,128088,128088,4.75,3.77,2.81,2.79,1.82,0.87]
[55,95,0,0,0,0,0,0,0,30436,14275,5879,200000,200000,0,858290,485109,246156,1058290,685109,446156,200000,200000,200000,186840,792047,447668,227158,978887,634508,413998,0,0,0,23239,15177,9968,978887,634508,413998,523998,339652,221613,454889,294856,192384,128088,128088,128088,4.72,3.74,2.78,2.82,1.86,0.9]
[56,96,0,0,0,0,0,0,0,30037,13661,5328,200000,200000,0,890486,499753,251868,1090486,699753,451868,200000,200000,200000,188582,830765,466236,234976,1019347,654818,423558,0,0,0,24198,15665,10201,1019347,654818,423558,545656,350524,226730,473690,304294,196827,128088,128088,128088,4.68,3.71,2.75,2.85,1.88,0.93]
[57,97,0,0,0,0,0,0,0,29312,12841,4653,200000,200000,0,921504,513341,256792,1121504,713341,456792,200000,200000,200000,190656,870846,485121,242676,1061502,675777,433332,0,0,0,25066,16084,10386,1061502,675777,433332,568222,361743,231962,493280,314033,201369,128088,128088,128088,4.6399999999999997,3.67,2.71,2.88,1.91,0.96]
[58,98,0,0,0,0,0,0,0,28227,11789,3836,200000,200000,0,950885,525612,260786,1150885,725612,460786,200000,200000,200000,193336,913529,504963,250540,1106865,698299,443876,0,0,0,25799,16409,10508,1106865,698299,443876,592504,373799,237607,514360,324499,206269,128088,128088,128088,4.5999999999999996,3.63,2.68,2.91,1.94,0.99]
[59,99,0,0,0,0,0,0,0,26821,10518,2880,200000,200000,0,978172,536314,263716,1178172,736314,463716,200000,200000,200000,197114,961491,527167,259218,1158605,724281,456332,0,0,0,26328,16599,10541,1158605,724281,456332,620201,387708,244274,538403,336573,212057,128088,128088,128088,4.5599999999999996,3.59,2.63,2.94,1.98,1.03]
[60,100,0,0,0,0,0,0,0,26232,9811,2311,200000,200000,0,1004405,546125,266028,1204405,746125,466028,200000,200000,200000,200000,1004405,546125,266028,1204405,746125,466028,0,0,0,26534,16583,10443,1204405,746125,466028,644718,399400,249464,559687,346724,216563,128088,128088,128088,4.51,3.54,2.59,2.96,2,1.05]
[]
[]
[]
[]
["PAR FR"]
["Année","Âge","Primes annuelles de la protection de base","Primes annuelles des avenants et garanties complémentaires","Primes annuelles totales garanties","Contributions à l'ODS","Primes et contributions annuelles versées (Taux courant)","Primes et contributions annuelles versées (Taux courant -1%)","Primes et contributions annuelles versées (Taux courant -2%)","Participations annuelles (Taux courant)","Participations annuelles (Taux courant -1%)","Participations annuelles (Taux courant -2%)","Montant d'assurance vie garanti de la protection de base","Montant d'assurance vie garanti","Montant d'assurance libérée provenant de l'ODS","Montant d'assurance vie provenant des participations (Taux courant)","Montant d'assurance vie provenant des participations (Taux courant -1%)","Montant d'assurance vie provenant des participations (Taux courant -2%)","Montant d'assurance vie total (Taux courant)","Montant d'assurance vie total (Taux courant -1%)","Montant d'assurance vie total (Taux courant -2%)","Montant d'assurance libérée réduite (Taux courant)","Montant d'assurance libérée réduite (Taux courant -1%)","Montant d'assurance libérée réduite (Taux courant -2%)","Valeur de rachat garantie","Valeur de rachat de l'assurance libérée (Taux courant)","Valeur de rachat de l'assurance libérée (Taux courant -1%)","Valeur de rachat de l'assurance libérée (Taux courant -2%)","Valeur de rachat totale (Taux courant)","Valeur de rachat totale (Taux courant -1%)","Valeur de rachat totale (Taux courant -2%)","Coût de base rajusté (CBR) (Taux courant)","Coût de base rajusté (CBR) (Taux courant -1%)","Coût de base rajusté (CBR) (Taux courant -2%)","Coût net d'assurance pure (CNAP) (Taux courant)","Coût net d'assurance pure (CNAP) (Taux courant -1%)","Coût net d'assurance pure (CNAP) (Taux courant -2%)","Portion imposable sur valeur de rachat (Taux courant)","Portion imposable sur valeur de rachat (Taux courant -1%)","Portion imposable sur valeur de rachat (Taux courant -2%)","Impôt sur la valeur de rachat total (Taux courant)","Impôt sur la valeur de rachat total (Taux courant -1%)","Impôt sur la valeur de rachat total (Taux courant -2%)","Valeur de rachat nette d'impôt (Taux courant)","Valeur de rachat nette d'impôt (Taux courant -1%)","Valeur de rachat nette d'impôt (Taux courant -2%)","Primes et contributions annuelles cumulatives (Taux courant)","Primes et contributions annuelles cumulatives (Taux courant -1%)","Primes et contributions annuelles cumulatives (Taux courant -2%)","Rendement au décès (Taux courant)","Rendement au décès (Taux courant -1%)","Rendement au décès (Taux courant -2%)","Rendement au rachat (Taux courant)","Rendement au rachat (Taux courant -1%)","Rendement au rachat (Taux courant -2%)"]
[1,41,3476,0,3476,0,3476,3476,3476,208,179,150,200000,200000,0,742,638,535,200742,200638,200535,0,0,0,0,208,179,150,208,179,150,3390,3390,3390,86,86,86,0,0,0,0,0,0,208,179,150,3476,3476,3476,5675.09,5672.12,5669.15,-94,-94.84,-95.67]
[2,42,3476,0,3476,0,3476,3476,3476,312,251,191,200000,200000,0,1818,1506,1196,201818,201506,201196,0,0,0,0,527,437,347,527,437,347,6751,6751,6751,114,114,114,0,0,0,0,0,0,527,437,347,6952,6952,6952,613.61,613.03,612.44000000000005,-86.61,-88.69,-90.84]
[3,43,3476,0,3476,0,3476,3476,3476,414,321,229,200000,200000,0,3201,2577,1961,203201,202577,201961,0,0,0,0,960,773,588,960,773,588,10090,10090,10090,137,136,136,0,0,0,0,0,0,960,773,588,10428,10428,10428,249.63,249.23,248.83,-78.17,-81.709999999999994,-85.48]
[4,44,3476,0,3476,0,3476,3476,3476,521,393,269,200000,200000,0,4884,3846,2830,204884,203846,202830,0,0,0,0,1513,1192,877,1513,1192,877,13405,13405,13406,161,160,160,0,0,0,0,0,0,1513,1192,877,13904,13904,13904,144.69999999999999,144.34,143.97999999999999,-69.48,-74.38,-79.819999999999993]
[5,45,3476,0,3476,0,3476,3476,3476,634,470,312,200000,200000,0,6867,5315,3805,206867,205315,203805,0,0,0,726,2198,1701,1218,2924,2427,1944,16692,16693,16695,188,187,187,0,0,0,0,0,0,2924,2427,1944,17380,17380,17380,98.04,97.68,97.33,-53.78,-58.58,-63.99]
[6,46,3476,0,3476,0,3476,3476,3476,751,548,355,200000,200000,0,9140,6975,4882,209140,206975,204882,0,0,0,1742,3021,2305,1613,4763,4047,3355,19950,19953,19955,217,216,215,0,0,0,0,0,0,4763,4047,3355,20856,20856,20856,72.42,72.05,71.69,-41.16,-45.55,-50.51]
[7,47,3476,0,3476,0,3476,3476,3476,873,630,401,200000,200000,0,11701,8822,6060,211701,208822,206060,0,0,0,4062,3992,3010,2067,8054,7072,6129,23176,23180,23185,250,248,246,0,0,0,0,0,0,8054,7072,6129,24332,24332,24332,56.49,56.11,55.73,-27.96,-31.32,-35.04]
[8,48,3476,0,3476,0,3476,3476,3476,1002,716,451,200000,200000,0,14548,10858,7341,214548,210858,207341,0,0,0,6964,5122,3823,2585,12086,10787,9549,26365,26373,26380,286,283,280,0,0,0,0,0,0,12086,10787,9549,27808,27808,27808,45.76,45.36,44.96,-18.97,-21.66,-24.58]
[9,49,3476,0,3476,0,3476,3476,3476,1147,813,506,200000,200000,0,17706,13097,8737,217706,213097,208737,0,0,0,10562,6432,4758,3174,16994,15320,13736,29513,29525,29536,328,323,319,0,0,0,0,0,0,16994,15320,13736,31284,31284,31284,38.11,37.68,37.270000000000003,-12.53,-14.74,-17.100000000000001]
[10,50,3476,0,3476,0,3476,3476,3476,1300,915,565,200000,200000,0,21175,15539,10245,221175,215539,210245,39600,39600,39600,14830,7935,5823,3839,22765,20653,18669,32617,32634,32651,372,366,361,0,0,0,0,0,0,22765,20653,18669,34760,34760,34760,32.42,31.97,31.53,-7.87,-9.74,-11.71]
[11,51,3476,0,3476,0,3476,3476,3476,1464,1024,628,200000,200000,0,24965,18191,11872,224965,218191,211872,51200,51200,51200,19784,9646,7029,4587,29430,26813,24371,35669,35694,35718,424,415,408,0,0,0,0,0,0,29430,26813,24371,38236,38236,38236,28.05,27.57,27.12,-4.43,-6.05,-7.73]
[12,52,3476,0,3476,0,3476,3476,3476,1641,1142,698,200000,200000,0,29085,21060,13626,229085,221060,213626,63800,63800,63800,25442,11584,8388,5427,37026,33830,30869,38663,38699,38733,482,471,461,0,0,0,0,0,0,37026,33830,30869,41712,41712,41712,24.61,24.11,23.63,-1.85,-3.27,-4.7300000000000004]
[13,53,3476,0,3476,0,3476,3476,3476,1827,1266,771,200000,200000,0,33539,24145,15506,233539,224145,215506,77600,77600,77600,31816,13765,9909,6364,45581,41725,38180,41591,41642,41690,547,532,519,3989,83,0,2135,44,0,43445,41681,38180,45188,45188,45188,21.84,21.32,20.81,-0.56000000000000005,-1.1599999999999999,-2.44]
[14,54,3476,0,3476,0,3476,3476,3476,2029,1400,852,200000,200000,0,38340,27458,17521,238340,227458,217521,92000,92000,92000,38920,16208,11608,7407,55128,50528,46327,44445,44515,44580,622,603,585,10682,6012,1746,5718,3218,935,49410,47309,45392,48664,48664,48664,19.579999999999998,19.03,18.5,0.2,-0.38,-0.93]
[15,55,3476,0,3476,0,3476,3476,3476,2241,1540,935,200000,200000,0,43490,30997,19670,243490,230997,219670,107400,107400,107400,46766,18930,13492,8562,65696,60258,55328,47216,47310,47397,705,681,658,18480,12948,7930,9892,6931,4245,55804,53327,51083,52140,52140,52140,17.71,17.13,16.579999999999998,0.84,0.28000000000000003,-0.26]
[16,56,3476,0,3476,0,3476,3476,3476,2469,1690,1026,200000,200000,0,49003,34771,21961,249003,234771,221961,112400,112400,112400,50328,21952,15577,9838,72280,65905,60166,49891,50016,50132,800,769,740,22389,15888,10033,11985,8505,5370,60295,57400,54795,55616,55616,55616,16.14,15.54,14.96,0.94,0.37,-0.18]
[17,57,3476,0,3476,0,3476,3476,3476,2689,1828,1101,200000,200000,0,54838,38737,24349,254838,238737,224349,117000,117000,117000,53950,25276,17855,11223,79226,71805,65173,52488,52652,52803,878,840,805,26738,19152,12370,14313,10252,6621,64913,61552,58551,59092,59092,59092,14.8,14.18,13.59,1.04,0.45,-0.1]
[18,58,3476,0,3476,0,3476,3476,3476,2921,1971,1178,200000,200000,0,60999,42896,26836,260999,242896,226836,121600,121600,121600,57630,28921,20338,12723,86551,77968,70353,54999,55211,55403,964,917,875,31551,22756,14949,16889,12181,8002,69661,65786,62351,62568,62568,62568,13.66,13.02,12.4,1.1200000000000001,0.53,-0.04]
[19,59,3476,0,3476,0,3476,3476,3476,3167,2123,1261,200000,200000,0,67495,47252,29424,267495,247252,229424,125800,125800,125800,61364,32906,23037,14345,94270,84401,75709,57414,57682,57926,1061,1004,953,36856,26718,17783,19729,14302,9519,74541,70098,66190,66044,66044,66044,12.68,12.01,11.37,1.2,0.59,0.02]
[20,60,3476,0,3476,0,3476,3476,3476,3427,2283,1348,200000,200000,0,74334,51808,32115,274334,251808,232115,130000,130000,130000,65146,37253,25964,16094,102399,91110,81240,59720,60057,60361,1170,1101,1040,42679,31052,20878,22846,16622,11176,79553,74487,70064,69520,69520,69520,11.82,11.13,10.47,1.27,0.65,7.0000000000000007E-2]
[21,61,3476,0,3476,0,3476,3476,3476,3701,2449,1438,200000,200000,0,81521,56565,34908,281521,256565,234908,134000,134000,134000,68974,41982,29130,17977,110956,98104,86951,61904,62325,62702,1291,1208,1135,49051,35778,24248,26257,19152,12980,84699,78951,73970,72996,72996,72996,11.07,10.36,9.68,1.33,0.71,0.12]
[22,62,3476,0,3476,0,3476,3476,3476,3992,2626,1534,200000,200000,0,89068,61530,37808,289068,261530,237808,137800,137800,137800,72842,47115,32548,20000,119957,105390,92842,63953,64474,64937,1427,1327,1240,56004,40916,27904,29979,21902,14937,89978,83488,77904,76472,76472,76472,10.42,9.69,8.99,1.39,0.76,0.16]
[23,63,3476,0,3476,0,3476,3476,3476,4302,2813,1636,200000,200000,0,96989,66711,40822,296989,266711,240822,141200,141200,141200,76744,52679,36233,22172,129423,112977,98916,65850,66490,67056,1578,1459,1356,63572,46487,31859,34030,24884,17054,95392,88093,81862,79948,79948,79948,9.84,9.09,8.3699999999999992,1.44,0.8,0.2]
[24,64,3476,0,3476,0,3476,3476,3476,4632,3013,1746,200000,200000,0,105299,72116,43955,305299,272116,243955,144800,144800,144800,80674,58697,40200,24502,139371,120874,105176,67579,68361,69049,1747,1605,1483,71792,52513,36127,38430,28110,19338,100941,92764,85837,83424,83424,83424,9.32,8.5500000000000007,7.82,1.49,0.84,0.23]
[25,65,3476,0,3476,0,3476,3476,3476,4984,3225,1864,200000,200000,0,114016,77757,47215,314016,277757,247215,148000,148000,148000,84626,65198,44464,26999,149824,129090,111625,69120,70070,70901,1934,1766,1623,80703,59019,40723,43200,31593,21799,106623,97497,89826,86900,86900,86900,8.86,8.08,7.32,1.54,0.87,0.25]
[26,66,3476,0,3476,0,3476,3476,3476,5362,3453,1992,200000,200000,0,123162,83647,50613,323162,283647,250613,151000,151000,151000,88590,72211,49043,29675,160801,137633,118265,70452,71602,72601,2144,1944,1776,90349,66031,45664,48363,35346,24444,112437,102287,93821,90376,90376,90376,8.4499999999999993,7.65,6.88,1.58,0.9,0.28000000000000003]
[27,67,3476,0,3476,0,3476,3476,3476,5768,3699,2131,200000,200000,0,132762,89803,54161,332762,289803,254161,154000,154000,154000,92558,79769,53957,32542,172327,146515,125100,71551,72936,74132,2376,2141,1944,100775,73579,50968,53945,39386,27283,118382,107129,97817,93852,93852,93852,8.09,7.27,6.48,1.62,0.93,0.28999999999999998]
[28,68,3476,0,3476,0,3476,3476,3476,6204,3963,2283,200000,200000,0,142845,96244,57872,342845,296244,257872,156800,156800,156800,96522,87904,59227,35614,184426,155749,132136,72393,74054,75480,2634,2358,2128,112033,81694,56655,59971,43731,30327,124455,112018,101808,97328,97328,97328,7.76,6.93,6.12,1.65,0.95,0.31]
[29,69,3476,0,3476,0,3476,3476,3476,6672,4246,2447,200000,200000,0,153438,102985,61758,353438,302985,261758,159600,159600,159600,100474,96652,64871,38902,197126,165345,139376,72950,74937,76629,2918,2593,2326,124175,90408,62746,66471,48395,33588,130655,116950,105788,100804,100804,100804,7.46,6.62,5.8,1.68,0.97,0.32]
[30,70,3476,0,3476,0,3476,3476,3476,7176,4551,2626,200000,200000,0,164574,110049,65835,364574,310049,265835,162000,162000,162000,104402,106049,70914,42422,210451,175316,146824,73194,75560,77563,3231,2852,2542,137256,99755,69261,73473,53399,37075,136977,121917,109749,104280,104280,104280,7.2,6.34,5.5,1.71,0.99,0.33]
[31,71,3476,0,3476,0,3476,3476,3476,7718,4881,2821,200000,200000,0,176292,117459,70117,376292,317459,270117,164400,164400,164400,108298,116134,77378,46190,224432,185676,154488,73094,75902,78263,3576,3134,2775,151338,109773,76225,81011,58761,40803,143421,126914,113685,107756,107756,107756,6.95,6.08,5.24,1.73,1,0.33]
[32,72,3476,0,3476,0,3476,3476,3476,8299,5232,3029,200000,200000,0,188623,125234,74618,388623,325234,274618,166600,166600,166600,112154,126947,84285,50219,239101,196439,162373,72619,75940,78715,3951,3437,3024,166482,120499,83658,89118,64503,44782,149983,131936,117591,111232,111232,111232,6.74,5.85,5,1.75,1.01,0.33]
[33,73,3476,0,3476,0,3476,3476,3476,8923,5611,3254,200000,200000,0,201610,133401,79355,401610,333401,279355,168800,168800,168800,115960,138530,91662,54526,254490,207622,170486,71733,75649,78898,4361,3767,3292,182756,131973,91588,97829,70645,49027,156660,136977,121459,114708,114708,114708,6.54,5.65,4.78,1.77,1.02,0.33]
[34,74,3476,0,3476,0,3476,3476,3476,9592,6014,3495,200000,200000,0,215293,141981,84341,415293,341981,284341,170800,170800,170800,119706,150925,99532,59125,270631,219238,178831,70404,75004,78796,4805,4120,3577,200227,144233,100034,107181,77208,53548,163449,142030,125282,118184,118184,118184,6.36,5.46,4.58,1.78,1.03,0.33]
[35,75,3476,0,3476,0,3476,3476,3476,10306,6444,3752,200000,200000,0,229713,150998,89591,429713,350998,289591,172600,172600,172600,123386,164177,107919,64031,287563,231305,187417,68594,73982,78392,5285,4498,3879,218969,157323,109024,117214,84215,58360,170349,147090,129056,121660,121660,121660,6.2,5.29,4.4000000000000004,1.8,1.03,0.33]
[36,76,3476,0,3476,0,3476,3476,3476,11068,6901,4024,200000,200000,0,244915,160477,95118,444915,360477,295118,174400,174400,174400,126990,178330,116848,69258,305320,243838,196248,66267,72556,77670,5802,4901,4198,239052,171282,118578,127964,91687,63475,177355,152151,132773,125136,125136,125136,6.06,5.13,4.2300000000000004,1.81,1.03,0.32]
[37,77,3476,0,3476,0,3476,3476,3476,11882,7387,4313,200000,200000,0,260945,170443,100937,460945,370443,300937,176000,176000,176000,130512,193431,126345,74822,323943,256857,205334,63385,70702,76611,6358,5330,4534,260557,186154,128722,139476,99648,68905,184466,157208,136428,128612,128612,128612,5.93,4.99,4.08,1.82,1.03,0.31]
[38,78,3476,0,3476,0,3476,3476,3476,12745,7898,4616,200000,200000,0,277846,180918,107058,477846,380918,307058,177600,177600,177600,133948,209526,136431,80733,343474,270379,214681,59910,68395,75201,6951,5782,4885,283563,201984,139480,151791,108122,74663,191682,162257,140018,132088,132088,132088,5.81,4.87,3.95,1.83,1.03,0.3]
[39,79,3476,0,3476,0,3476,3476,3476,13662,8439,4934,200000,200000,0,295669,191926,113495,495669,391926,313495,179000,179000,179000,137288,226663,147133,87006,363951,284421,224294,55802,65610,73424,7583,6260,5252,308148,218810,150870,164951,117129,80760,198999,167292,143534,135564,135564,135564,5.7,4.75,3.82,1.83,1.02,0.28000000000000003]
[40,80,3476,0,3476,0,3476,3476,3476,14633,9006,5266,200000,200000,0,314460,203491,120257,514460,403491,320257,180400,180400,180400,140532,244892,158473,93652,385424,299005,234184,51024,62324,71267,8254,6761,5633,334399,236680,162917,179004,126695,87209,206420,172310,146975,139040,139040,139040,5.6,4.6500000000000004,3.71,1.84,1.02,0.27]
[41,81,3476,0,3476,0,3476,3476,3476,15659,9600,5610,200000,200000,0,334267,215635,127354,534267,415635,327354,181800,181800,181800,143676,264261,170474,100682,407937,314150,244358,45536,58514,68715,8963,7286,6027,362400,255635,175642,193993,136841,94021,213944,177308,150336,142516,142516,142516,5.51,4.55,3.61,1.84,1.01,0.25]
[42,82,3476,0,3476,0,3476,3476,3476,16667,10161,5918,200000,200000,0,355050,228306,134734,555050,428306,334734,183000,183000,183000,146716,284748,183100,108056,431464,329816,254772,39300,54158,65758,9712,7832,6433,392163,275657,189014,209925,147559,101179,221539,182256,153592,145992,145992,145992,5.43,4.47,3.52,1.84,1,0.23]
[43,83,3476,0,3476,0,3476,3476,3476,17643,10679,6182,200000,200000,0,376750,241441,142339,576750,441441,342339,184000,184000,184000,149650,306313,196302,115727,455963,345952,265377,32278,49235,62384,10497,8399,6849,423684,296716,202993,226798,158832,108662,229165,187119,156715,149468,149468,149468,5.36,4.3899999999999997,3.43,1.84,0.99,0.21]
[44,84,3476,0,3476,0,3476,3476,3476,18634,11193,6435,200000,200000,0,399373,255030,150151,599373,455030,350151,185200,185200,185200,152480,328966,210070,123681,481446,362550,276161,24438,43728,58587,11316,8982,7273,457008,318821,217574,244636,170665,116467,236809,191885,159693,152944,152944,152944,5.29,4.3099999999999996,3.35,1.84,0.98,0.19]
[45,85,3476,0,3476,0,3476,3476,3476,19635,11697,6673,200000,200000,0,422917,269056,158153,622917,469056,358153,186000,186000,186000,155206,352711,224392,131899,507917,379598,287105,15746,37623,54361,12167,9580,7701,492170,341974,232744,263459,183059,124587,244458,196539,162517,156420,156420,156420,5.23,4.25,3.28,1.84,0.96,0.17]
[46,86,3476,0,3476,0,3476,3476,3476,20646,12192,6896,200000,200000,0,447382,283504,166326,647382,483504,366326,187000,187000,187000,157832,377551,239253,140364,535383,397085,298196,6173,30906,49703,13049,10193,8134,529210,366178,248493,283286,196015,133018,252097,201069,165178,159896,159896,159896,5.17,4.18,3.21,1.83,0.95,0.14000000000000001]
[47,87,3476,0,3476,0,3476,3476,3476,21654,12668,7097,200000,200000,0,472754,298348,174642,672754,498348,374642,187800,187800,187800,160358,403482,254631,149052,563840,414989,309410,0,23568,44612,13956,10813,8566,563840,391421,264797,301823,209527,141746,262016,205462,167664,163372,163372,163372,5.1100000000000003,4.12,3.15,1.86,0.93,0.11]
[48,88,3476,0,3476,0,3476,3476,3476,22649,13119,7272,200000,200000,0,499009,313556,183073,699009,513556,383073,188800,188800,188800,162792,430489,270501,157934,593281,433293,320726,0,15601,39090,14889,11442,8998,593281,417691,281636,317583,223590,150759,275697,209703,169967,166848,166848,166848,5.0599999999999996,4.07,3.08,1.93,0.91,0.08]
[49,89,3476,0,3476,0,3476,3476,3476,23622,13537,7415,200000,200000,0,526112,329087,191581,726112,529087,391581,189400,189400,189400,165140,458556,286831,166981,623696,451971,332121,0,7002,33141,15841,12075,9425,623696,444968,298980,333864,238191,160044,289831,213779,172077,170324,170324,170324,5.01,4.01,3.03,1.99,0.88,0.04]
[50,90,3476,0,3476,0,3476,3476,3476,24575,13924,7530,200000,200000,0,554031,344906,200136,754031,544906,400136,190200,190200,190200,167416,487676,303597,176166,655092,471013,343582,0,0,26772,16807,12706,9844,655092,471013,316809,350671,252133,169588,304421,218880,173994,173800,173800,173800,4.96,3.96,2.97,2.0499999999999998,0.88,0]
[51,91,3476,0,3476,0,3476,3476,3476,25501,14275,7612,200000,200000,0,582728,360971,208702,782728,560971,408702,190800,190800,190800,169634,517845,320779,185465,687479,490413,355099,0,0,19995,17784,13334,10253,687479,490413,335103,368007,262518,179380,319471,227895,175718,177276,177276,177276,4.91,3.91,2.92,2.11,0.93,-0.03]
[52,92,3476,0,3476,0,3476,3476,3476,26194,14441,7549,200000,200000,0,611932,377071,217119,811932,577071,417119,191600,191600,191600,171816,548876,338216,194746,720692,510032,366562,0,0,12825,18764,13951,10646,720692,510032,353737,385786,273020,189355,334905,237011,177206,180752,180752,180752,4.87,3.86,2.86,2.16,0.99,-7.0000000000000007E-2]
[53,93,3476,0,3476,0,3476,3476,3476,26524,14328,7274,200000,200000,0,641232,392899,225155,841232,592899,425155,192200,192200,192200,173996,580482,355676,203824,754478,529672,377820,0,0,5285,19732,14547,11016,754478,529672,372535,403872,283533,199418,350606,246138,178402,184228,184228,184228,4.82,3.81,2.81,2.2000000000000002,1.03,-0.12]
[54,94,3476,0,3476,0,3476,3476,3476,26620,14041,6873,200000,200000,0,670365,408266,232677,870365,608266,432677,192800,192800,192800,176230,612562,373062,212614,788792,549292,388844,0,0,0,20671,15108,11351,788792,549292,388844,422240,294036,208148,366551,255256,180696,187704,187704,187704,4.7699999999999996,3.76,2.75,2.2400000000000002,1.07,-0.14000000000000001]
[55,95,3476,0,3476,0,3476,3476,3476,26459,13567,6337,200000,200000,0,699038,422967,239545,899038,622967,439545,193600,193600,193600,178598,645086,390323,221057,823684,568921,399655,0,0,0,21558,15618,11638,823684,568921,399655,440918,304543,213935,382766,264377,185719,191180,191180,191180,4.72,3.71,2.7,2.2799999999999998,1.1100000000000001,-0.1]
[56,96,3476,0,3476,0,3476,3476,3476,26027,12898,5665,200000,200000,0,726936,436793,245617,926936,636793,445617,194200,194200,194200,181242,678183,407499,229144,859425,588741,410386,0,0,0,22367,16055,11860,859425,588741,410386,460050,315153,219680,399375,273588,190706,194656,194656,194656,4.67,3.65,2.64,2.31,1.1399999999999999,-7.0000000000000007E-2]
[57,97,3476,0,3476,0,3476,3476,3476,25295,12015,4841,200000,200000,0,753703,449507,250740,953703,649507,450740,195200,195200,195200,184396,712270,424797,236957,896666,609193,421353,0,0,0,23055,16386,11991,896666,609193,421353,479985,326101,225550,416680,283092,195802,198132,198132,198132,4.62,3.59,2.57,2.34,1.17,-0.04]
[58,98,3476,0,3476,0,3476,3476,3476,24231,10893,3847,200000,200000,0,778926,460847,254746,978926,660847,454746,196200,196200,196200,188476,748325,442742,244738,936801,631218,433214,0,0,0,23557,16559,11987,936801,631218,433214,501469,337891,231899,435331,293327,201314,201608,201608,201608,4.5599999999999996,3.53,2.5,2.38,1.21,0]
[59,99,3476,0,3476,0,3476,3476,3476,22875,9548,2686,200000,200000,0,802198,470561,257479,1002198,670561,457479,197600,197600,197600,194238,788518,462536,253088,982756,656774,447326,0,0,0,23761,16484,11769,982756,656774,447326,526069,351571,239453,456686,305203,207872,205084,205084,205084,4.5,3.46,2.4300000000000002,2.42,1.26,0.04]
[60,100,3476,0,3476,0,3476,3476,3476,22225,8720,1908,200000,200000,0,824424,479282,259387,1024424,679282,459387,200000,200000,200000,200000,824424,479282,259387,1024424,679282,459387,0,0,0,23465,15996,11197,1024424,679282,459387,548374,363619,245910,476049,315662,213477,208560,208560,208560,4.4400000000000004,3.4,2.35,2.4500000000000002,1.29,0.08]

{"sheet":"T100 DATA","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Parameters Perso","index":24,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":true,"merged":[[56,4,56,6],[57,4,57,5],[59,4,59,6],[60,4,60,6],[0,0,0,7],[4,8,6,9],[4,13,6,14],[12,2,12,3],[12,4,12,5],[16,2,16,5]]}
[{"$f":"LibellésParametersPerso!C77","v":"Insured Retirement Strategy - Personal"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O1,\"No\")","v":"No"},{"$f":"'Input MGPP'!M1","v":"A"},"IRS",{"$f":"IFERROR(IF(VLOOKUP(1,'Report p.3 - CF - Perso'!$N$8:$P$113,3,FALSE)<61,1,2),IF(VLOOKUP(100,'Report p.3 - CF - Perso'!$O$8:$P$113,2,FALSE)<61,1,2))","v":{"$error":"#N/A"}},"<---- 1 page ou 2 pages"]
[]
[]
[]
[null,{"$f":"LibellésParametersPerso!C4","v":"Prepared by : "},{"$f":"'Input Classe Actif & SAR'!E5","v":0}]
[null,{"$f":"LibellésParametersPerso!C5","v":"Agency : "},"  "]
[null,{"$f":"LibellésParametersPerso!C6","v":"Version : "}," "]
[null,{"$f":"LibellésParametersPerso!C7","v":"Primary : "},"  "]
[null,{"$f":"LibellésParametersPerso!C8","v":"Office : "},"  "]
[]
[]
[]
[null,null,{"$f":"IF(AND(D15=\"\",$M$1=\"A\"),\"Select Gender first →\",IF(AND(D15=\"\",$M$1=\"F\"),\"Sélectionnez le Sexe en 1er →\",\"\"))","v":""},null,{"$f":"IF(F15=\"\",IF(AND(D15=\"\",$M$1=\"A\"),\"→ Then, select Status\",IF(AND(D15=\"\",$M$1=\"F\"),\"→ Ensuite, sélectionnez le Statut\",IF(AND(D15<>\"\",$M$1=\"A\"),\"Select Status\",IF(AND(D15<>\"\",$M$1=\"F\"),\"Sélectionnez le Statut\",\"\")))),\"\")","v":""}]
[null,null,{"$f":"LibellésParametersPerso!C10","v":"Name"},{"$f":"LibellésParametersPerso!C11","v":"Gender"},{"$f":"LibellésParametersPerso!C12","v":"Age"},{"$f":"LibellésParametersPerso!C13","v":"Status"}]
[null,{"$f":"LibellésParametersPerso!C14","v":"Insured 1 : "},{"$f":"'Input Classe Actif & SAR'!E14","v":0},{"$f":"'Input Classe Actif & SAR'!E15","v":"Male"},{"$f":"'Input Classe Actif & SAR'!E16","v":0},{"$f":"'Input Classe Actif & SAR'!E22","v":"Non-smoker"}]
[null,{"$f":"LibellésParametersPerso!C15","v":"Insured 2 (joint) : "},{"$f":"IF(OR('Input Classe Actif & SAR'!E30=\"Non\",'Input Classe Actif & SAR'!E30=\"No\"),\"\",'Input Classe Actif & SAR'!E66)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR'!E30=\"Non\",'Input Classe Actif & SAR'!E30=\"No\"),\"\",'Input Classe Actif & SAR'!E67)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR'!E30=\"Non\",'Input Classe Actif & SAR'!E30=\"No\"),\"\",'Input Classe Actif & SAR'!M68)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR'!E30=\"Non\",'Input Classe Actif & SAR'!E30=\"No\"),\"\",'Input Classe Actif & SAR'!E69)","v":""}]
[null,{"$f":"LibellésParametersPerso!C16","v":"Applicant :"},{"$f":"IF(C16=\"\",C15,C15&\" & \"&C16)","v":0}]
[]
[]
[]
[]
[null,{"$f":"LibellésParametersPerso!C18","v":"Product :"},{"$f":"'Input Classe Actif & SAR'!E26","v":0},null,null,{"$f":"IF(C22=\"iA PAR\",IF(M1=\"F\",\"Barème\",\"Scale\"),\"\")","v":""}]
[null,{"$f":"LibellésParametersPerso!C19","v":"Initial Coverage amount : "},{"$f":"'Scénario initial'!Q650","v":0},null,null,"Current"]
[null,{"$f":"LibellésParametersPerso!C20","v":"Investment rate : "},{"$f":"'Input Classe Actif & SAR'!M32","v":0.40110000000000001}]
[null,{"$f":"LibellésParametersPerso!C21","v":"Payment frequency :"},"Mensuelle"]
[]
[]
[]
[]
[null,{"$f":"LibellésParametersPerso!C23","v":"Marginal tax rate :"},0.50240000000000007]
[null,{"$f":"LibellésParametersPerso!C24","v":"Dividend tax rate :"},0.35880000000000001]
[null,{"$f":"LibellésParametersPerso!C25","v":"Capital gains tax rate :"},{"$f":"FIXED(C30*'Données Générales'!$E$53*100,2,FALSE) & \"% - \" & FIXED(C30*'Données Générales'!$G$53*100,2,FALSE) & \"%\"","v":"25.12% - 25.12%"}]
[]
[]
[null,"A"]
[null,"B"]
[null,{"$f":"LibellésParametersPerso!C27","v":"Loan interest rate :"},{"$f":"'Input Classe Actif & SAR'!E53","v":0.05}]
[]
[null,{"$f":"LibellésParametersPerso!C28","v":"LOC option selected :"},"A"]
[null,"Prêt maximal :",{"$f":"'Input Classe Actif & SAR'!M58","v":0}]
[null,{"$f":"LibellésParametersPerso!C29","v":"A) Annual desired amount of loan :"},{"$f":"'Input Classe Actif & SAR'!M57","v":0}]
[null,{"$f":"LibellésParametersPerso!C30","v":"Starting at age :"},{"$f":"C45","v":0}]
[null,{"$f":"LibellésParametersPerso!C31","v":"Last loan amount at age :"},{"$f":"C46","v":0}]
[]
[null,{"$f":"LibellésParametersPerso!C32","v":"Loan starting at age : "},{"$f":"'Input Classe Actif & SAR'!M55","v":0}]
[null,{"$f":"LibellésParametersPerso!C33","v":"Last loan amount at age :"},{"$f":"'Input Classe Actif & SAR'!N55","v":0}]
[]
[null,{"$f":"LibellésParametersPerso!C34","v":"Maximum loan to cash value ratio :"},{"$f":"'Input Classe Actif & SAR'!E54","v":0.9}]
[null,null,null,null,2,"Important de laisser  E53 et E54"]
[null,null,null,null,1,"Ces chiffres servent à savoir si on garde le montant du prêt de scénario de base"]
[null,null,null,null,null,"ou si on change le montant au taux +1%. "]
[]
[null,{"$f":"LibellésParametersPerso!C35","v":"- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance."}]
[]
[]
[null,{"$f":"LibellésParametersPerso!C38","v":"Interest :"}]
[null,{"$f":"LibellésParametersPerso!C39","v":"Allocation % :"},0.3,null,{"$f":"LibellésParametersPerso!C53","v":"Compare with T100?"}]
[null,{"$f":"LibellésParametersPerso!C40","v":"Rate of return :"},0.04,null,{"$f":"LibellésParametersPerso!C54","v":"Please select Yes or No →"},null,"No"]
[null,null,null,null,null,{"$f":"IF(OR(G58=\"Yes\",G58=\"Oui\"),\"↓\",\"\")","v":""}]
[null,{"$f":"LibellésParametersPerso!C41","v":"Dividents :"},null,null,{"$f":"IF(G58=\"Yes\",\"Coverage Amount\",IF(G58=\"Oui\",\"Montant de couverture\",\"\"))","v":""}]
[null,{"$f":"LibellésParametersPerso!C42","v":"Allocation % :"},0.3,null,{"$f":"IF(OR(G58=\"Yes\",G58=\"Oui\"),C23,\"\")","v":""}]
[null,{"$f":"LibellésParametersPerso!C43","v":"Rate of return :"},0.04]
[]
[null,{"$f":"LibellésParametersPerso!C44","v":"Capital gain :"}]
[null,{"$f":"LibellésParametersPerso!C45","v":"Allocation % :"},0.4]
[null,{"$f":"LibellésParametersPerso!C46","v":"Rate of return :"},6.5000000000000002E-2]
[]
[]
[null,{"$f":"LibellésParametersPerso!C47","v":"Total :"}]
[null,{"$f":"LibellésParametersPerso!C48","v":"Allocation % :"},{"$f":"C65+C61+C57","v":1}]
[null,{"$f":"LibellésParametersPerso!C49","v":"Rate of return :"},{"$f":"C57*C58+C61*C62+C65*C66","v":0.05}]

{"sheet":"Calcul_Perso","index":25,"n_rows":107,"n_cols":49,"rows_kept":107,"cut":false,"hidden":true,"merged":[[0,11,0,12]]}
["Product iD","Couleur","A & B",{"$f":"\"Solde désiré à \" & 'Parameters Perso'!C46","v":"Solde désiré à 0"},"Nombre d'année (B)","Loan interest","CF dérivés",null,null,null,null,"Asked vs True",null,null,null,null,null,null,null,null,null,null,null,null,"Mapping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frequency",{"$f":"\"Solde à \"&'Parameters Perso'!C46&\" (B)\"","v":"Solde à 0 (B)"},{"$f":"\"CF T100 après \"&'Parameters Perso'!C46&\" (B)\"","v":"CF T100 après 0 (B)"},"CF dérivés - B",null,null,"Mapping/gestion erreur"]
[{"$f":"'Parameters Perso'!$C$22&\"-\"&'Parameters Perso'!$M$1","v":"0-A"},null,null,{"$f":"VLOOKUP('Parameters Perso'!C46,B7:D107,3,FALSE)*'Parameters Perso'!C48","v":{"$error":"#N/A"}},{"$f":"'Parameters Perso'!C46-'Parameters Perso'!C45+1","v":1},{"$f":"'Parameters Perso'!C37","v":0.05},{"$f":"IF(I5=TRUE,G4,IF('Parameters Perso'!C39=\"B\",'Scénario initial'!E640,'Parameters Perso'!C41))","v":0},null,null,null,null,"Asked","True",null,null,null,{"$f":"SUM(Q3:Q4)","v":0},null,null,null,null,null,null,null,"Total Annual Premiums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR('Parameters Perso'!C25=\"Monthly\",'Parameters Perso'!C25=\"Mensuelle\"),\"Mens\",\"An\")","v":"Mens"},{"$f":"VLOOKUP('Parameters Perso'!C46,$B$8:$AP$107,41,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(AQ8:AQ107)","v":0},{"$f":"ROUNDDOWN((AQ2+AR2)/(((AJ8+1)^(Calcul_Perso!E2)-1)/AJ8),-2)","v":{"$error":"#N/A"}},null,null,"Life Insurance Amount"]
[null,null,null,null,null,"Ancienne formule de la case G2",{"$f":"ROUNDDOWN(D2/(((F2+1)^(Calcul_Perso!E2)-1)/F2),-2)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Q8:Q107,\"FAU*\")","v":0},null,null,null,null,null,null,null,"Primes annuelles totales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant d'assurance vie"]
[null,null,null,null,null,{"$f":"ROUNDDOWN(G4,-2)","v":2.7314306297156301E+25},2.7314306297156267E+25,{"$f":"MAX(J8:J107)","v":0},"Itération en cours",null,null,null,null,null,null,null,{"$f":"COUNTIF(Q8:Q107,\"VR**\")","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",Calcul_Perso!Y2,Calcul_Perso!Y3)","v":"Total Annual Premiums"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV8<>0,IF(AV8='Parameters Perso'!$C$23,\"OK\",\"Erreur\"),\"OK\")","v":"Erreur"}]
[3,2,4,5,6,null,null,null,"FAUX",null,null,null,{"$f":"SUM(M8:M107)","v":0},null,null,null,{"$f":"IF(Q8=\"VRAI\",1,0)","v":0},{"$f":"SUM(R8:R107)","v":0},{"$f":"IF(AND('Parameters Perso'!C39=\"A\",R5<M5),1,0)","v":0},null,null,null,null,null,null,"Estate Bond",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estate Bond","IRS","IRS","IRS","IRS","IRS","IRS","IRS"]
["Insurance","Insurance","Insurance","Insurance","Insurance","B","B","B","B","B","B","A","A","A","A","A","A","A","A","A","A","A","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv - (B)","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv"]
[{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,A5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,B5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,C5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,D5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,E5,FALSE)","v":{"$error":"#N/A"}},"IRS\nVecteur CF","IRS \nBank Loan CF","IRS\nLoan Balance","IRS\nLoan Interest","IRS\nLTV ratio","IRS\nBank Loan\nEstate Value","IRS\nVecteur CF\n(Asked)","IRS\nBank loan CF (Asked)","IRS\nLoan balance (Asked)","IRS\nLoan Interest (Asked)","IRS\nLTV ratio \n(Asked)","IRS\nCan the Bank do the loan?","IRS\nBank Loan CF (True)","IRS\nLoan balance (True)","IRS\nLoan Interest (True)","IRS\nLTV ratio \n(True)","IRS\nBank Loan\nEstate Value","CF from premium","CF from IRS income","CF from T100","Estate bond CF\n(excl. IRS income)","Capital Gain \nTax rate","Capital Gain\nReturn","Capital Gain\nWeight","Interest\nTax rate","Interest\nReturn","Interest\nWeight","Dividend\nTax rate","Dividend\nReturn","Dividend\nWeight","Return net of taxes\n(annual freq.)","Monthly return net of taxes\n(monthly freq.)","s¨(12)\nNet of taxes","Gross return\n(annual freq.)","Gross monthly return\n(monthly freq.)","s¨(12)\nGross","Alternative inv.\nEOY balance\n(excl. IRS income)",{"$f":"\"PV T100 Cash Flow after \"&'Parameters Perso'!C46","v":"PV T100 Cash Flow after 0"},"Alternative inv.\nEOY balance","Alternative inv.\nGross EOY balance \n(Net estate value)","Alternative inv. annual EOY gross income","Alternative inv. annual tax on income","T100 Face amount","Alternative inv.\nEOY net estate value"]
[{"$f":"IF(OR(DATA!A2=0,DATA!B2>100),\"\",DATA!A2)","v":""},{"$f":"IF(A8=\"\",\"\",DATA!B2)","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(Calcul_Perso!B8<='Parameters Perso'!$C$46,Calcul_Perso!B8>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(F8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,G8,H7*(1+$F$2)+G8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,H8=0),0,H8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",E8-H8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(B8>='Parameters Perso'!$C$42,B8<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(L8=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},{"$f":"IF(A8=\"\",\"\",M8)","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,N8=0),0,N8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(P8>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(Q8=\"VRAI\",M8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,R8,S7*(1+$F$2)+R8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,S8=0),0,S8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",E8-S8)","v":""},{"$f":"IF(A8=\"\",\"\",C8)","v":""},{"$f":"IF(A8=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R8,IF(F8=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A8=\"\",\"\",SUM(W8,Y8))","v":""},{"$f":"IF(A8=\"\",\"\",'Parameters Perso'!$C$30*'Données Générales'!$E$53)","v":""},{"$f":"IF(A8=\"\",\"\",'Parameters Perso'!$C$66)","v":""},{"$f":"IF(B8=\"\",\"\",'Parameters Perso'!$C$65)","v":""},{"$f":"IF(D8=\"\",\"\",'Parameters Perso'!$C$30)","v":""},{"$f":"IF(D8=\"\",\"\",'Parameters Perso'!$C$58)","v":""},{"$f":"IF(E8=\"\",\"\",'Parameters Perso'!$C$57)","v":""},{"$f":"IF(G8=\"\",\"\",'Parameters Perso'!$C$31)","v":""},{"$f":"IF(G8=\"\",\"\",'Parameters Perso'!$C$62)","v":""},{"$f":"IF(H8=\"\",\"\",'Parameters Perso'!$C$61)","v":""},{"$f":"IF(A8=\"\",\"\",((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))","v":""},{"$f":"IF(A8=\"\",\"\",(AJ8+1)^(1/12)-1)","v":""},{"$f":"IF(A8=\"\",\"\",AJ8*(1+AK8)/AK8)","v":""},{"$f":"IF(A8=\"\",\"\",AH8*AI8+AE8*AF8+AB8*AC8)","v":""},{"$f":"IF(A8=\"\",\"\",(AM8+1)^(1/12)-1)","v":""},{"$f":"IF(A8=\"\",\"\",AM8*(1+AN8)/AN8)","v":""},{"$f":"IF(A8=\"\",\"\",IF($AP$2=\"Mens\",Z8/12*AL8,Z8*(1+AJ8)))","v":""},{"$f":"IF(A8=\"\",\"\",IF(B8>'Parameters Perso'!$C$46,Y8*(1+$AJ$8)^-(B8-'Parameters Perso'!$C$46),0))","v":""},{"$f":"IF(A8=\"\",\"\",IF($AP$2=\"Mens\",Z8/12*AL8,Z8*(1+AJ8)))","v":""},{"$f":"IF(A8=\"\",\"\",IF($AP$2=\"Mens\",Z8/12*AO8,Z8*(1+AM8)))","v":""},{"$f":"AS8-Z8","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",AS8-AR8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A8=\"\",\"\",AV8+AR8)","v":""}]
[{"$f":"IF(OR(DATA!A3=0,DATA!B3>100),\"\",DATA!A3)","v":""},{"$f":"IF(A9=\"\",\"\",DATA!B3)","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(Calcul_Perso!B9<='Parameters Perso'!$C$46,Calcul_Perso!B9>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(A9=1,G9,H8*(1+$F$2)+G9))","v":""},{"$f":"IF(A9=\"\",\"\",H8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,H9=0),0,H9/D9))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(AND(B9>='Parameters Perso'!$C$42,B9<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(L9=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},{"$f":"IF(A9=\"\",\"\",N8*(1+$F$2)+M9)","v":""},{"$f":"IF(A9=\"\",\"\",N8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,N9=0),0,N9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(P9>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(Q9=\"VRAI\",M9,0))","v":""},{"$f":"IF(A9=\"\",\"\",IF(A9=1,R9,S8*(1+$F$2)+R9))","v":""},{"$f":"IF(A9=\"\",\"\",S8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,S9=0),0,S9/D9))","v":""},"",{"$f":"IF(A9=\"\",\"\",C9)","v":""},{"$f":"IF(A9=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R9,IF(F9=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A9=\"\",\"\",SUM(W9,Y9))","v":""},"G/G au taux de 50%",null,null,null,null,null,null,null,null,{"$f":"AA9","v":"G/G au taux de 50%"},null,null,null,null,null,{"$f":"IF(A9=\"\",\"\",AP8*(1+$AJ$8)+IF($AP$2=\"Mens\",Z9/12*$AL$8,Z9*(1+$AJ$8)))","v":""},{"$f":"IF(A9=\"\",\"\",IF(B9>'Parameters Perso'!$C$46,Y9*(1+$AJ$8)^-(B9-'Parameters Perso'!$C$46),0))","v":""},{"$f":"IF(A9=\"\",\"\",AR8*(1+$AJ$8)+X9+IF($AP$2=\"Mens\",Z9/12*$AL$8,Z9*(1+$AJ$8)))","v":""},{"$f":"IF(A9=\"\",\"\",MAX(AR8*(1+$AM$8)+X9+IF($AP$2=\"Mens\",Z9/12*$AO$8,Z9*(1+$AM$8)),0))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AS9=0,0,AS9-((AR8+X9)+Z9)))","v":""},{"$f":"IF(A9=\"\",\"\",AS9-AR9)","v":""},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A9=\"\",\"\",AV9+AR9)","v":""}]
[{"$f":"IF(OR(DATA!A4=0,DATA!B4>100),\"\",DATA!A4)","v":""},{"$f":"IF(A10=\"\",\"\",DATA!B4)","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",IF(AND(Calcul_Perso!B10<='Parameters Perso'!$C$46,Calcul_Perso!B10>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,G10,H9*(1+$F$2)+G10))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND(D10=0,H10=0),0,H10/D10))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND(B10>='Parameters Perso'!$C$42,B10<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A10=\"\",\"\",IF(L10=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","",{"$f":"IF(A10=\"\",\"\",IF(AND(D10=0,N10=0),0,N10/D10))","v":""},{"$f":"IF(A10=\"\",\"\",IF(P10>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,R10,S9*(1+$F$2)+R10))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R10,IF(F10=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"(G12*(((1+(PUISSANCE(1+$H$10;1/12)-1))^((1*12)+1))-1)/(PUISSANCE(1+$H$10;1/12)-1))-G12-(12*G12)",null,null,null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))","v":""},{"$f":"IF(A10=\"\",\"\",(AJ10+1)^(1/12)-1)","v":""},{"$f":"IF(A10=\"\",\"\",AJ10*(1+AK10)/AK10)","v":""},null,null,null,{"$f":"IF(A10=\"\",\"\",AP9*(1+$AJ$8)+IF($AP$2=\"Mens\",Z10/12*$AL$8,Z10*(1+$AJ$8)))","v":""},{"$f":"IF(A10=\"\",\"\",IF(B10>'Parameters Perso'!$C$46,Y10*(1+$AJ$8)^-(B10-'Parameters Perso'!$C$46),0))","v":""},{"$f":"IF(A10=\"\",\"\",AR9*(1+$AJ$8)+X10+IF($AP$2=\"Mens\",Z10/12*$AL$8,Z10*(1+$AJ$8)))","v":""},{"$f":"IF(A10=\"\",\"\",MAX(AR9*(1+$AM$8)+X10+IF($AP$2=\"Mens\",Z10/12*$AO$8,Z10*(1+$AM$8)),0))","v":""},{"$f":"IF(A10=\"\",\"\",IF(AS10=0,0,AS10-((AR9+X10)+Z10)))","v":""},{"$f":"IF(A10=\"\",\"\",AS10-AR10)","v":""},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A10=\"\",\"\",AV10+AR10)","v":""}]
[{"$f":"IF(OR(DATA!A5=0,DATA!B5>100),\"\",DATA!A5)","v":""},{"$f":"IF(A11=\"\",\"\",DATA!B5)","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",IF(AND(Calcul_Perso!B11<='Parameters Perso'!$C$46,Calcul_Perso!B11>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A11=\"\",\"\",IF(AND(B11>='Parameters Perso'!$C$42,B11<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A11=\"\",\"\",IF(L11=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A11=\"\",\"\",IF(P11>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A11=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R11,IF(F11=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,"Rendement sans le G/C",null,null,null,null,null,"",{"$f":"IF(A11=\"\",\"\",IF(B11>'Parameters Perso'!$C$46,Y11*(1+$AJ$8)^-(B11-'Parameters Perso'!$C$46),0))","v":""},{"$f":"IF(A11=\"\",\"\",AR10*(1+$AJ$8)+X11+IF($AP$2=\"Mens\",Z11/12*$AL$8,Z11*(1+$AJ$8)))","v":""},"",{"$f":"IF(A11=\"\",\"\",IF(AS11=0,0,AS11-((AR10+X11)+Z11)))","v":""},"",{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A6=0,DATA!B6>100),\"\",DATA!A6)","v":""},{"$f":"IF(A12=\"\",\"\",DATA!B6)","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",IF(AND(Calcul_Perso!B12<='Parameters Perso'!$C$46,Calcul_Perso!B12>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A12=\"\",\"\",IF(AND(B12>='Parameters Perso'!$C$42,B12<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A12=\"\",\"\",IF(L12=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A12=\"\",\"\",IF(P12>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A12=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R12,IF(F12=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"(G12*(((1+((1+$H$10)^(1/12)-1))^((1*12)+1))-1)/((1+$H$10)^(1/12)-1))-G12-(12*G12)",null,null,null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AA8)*AC8*AB8))","v":""},{"$f":"IF(A12=\"\",\"\",(AJ12+1)^(1/12)-1)","v":""},{"$f":"IF(A12=\"\",\"\",AJ12*(1+AK12)/AK12)","v":""},null,null,null,"",{"$f":"IF(A12=\"\",\"\",IF(B12>'Parameters Perso'!$C$46,Y12*(1+$AJ$8)^-(B12-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A7=0,DATA!B7>100),\"\",DATA!A7)","v":""},{"$f":"IF(A13=\"\",\"\",DATA!B7)","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",IF(AND(Calcul_Perso!B13<='Parameters Perso'!$C$46,Calcul_Perso!B13>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A13=\"\",\"\",IF(AND(B13>='Parameters Perso'!$C$42,B13<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A13=\"\",\"\",IF(L13=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A13=\"\",\"\",IF(P13>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A13=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R13,IF(F13=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,"Rendement du G/C seulement",null,null,null,null,null,"",{"$f":"IF(A13=\"\",\"\",IF(B13>'Parameters Perso'!$C$46,Y13*(1+$AJ$8)^-(B13-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A8=0,DATA!B8>100),\"\",DATA!A8)","v":""},{"$f":"IF(A14=\"\",\"\",DATA!B8)","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",IF(AND(Calcul_Perso!B14<='Parameters Perso'!$C$46,Calcul_Perso!B14>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A14=\"\",\"\",IF(AND(B14>='Parameters Perso'!$C$42,B14<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A14=\"\",\"\",IF(L14=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A14=\"\",\"\",IF(P14>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A14=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R14,IF(F14=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"(G12*(((1+((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))-G12-(12*G12)",null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A14=\"\",\"\",IF(B14>'Parameters Perso'!$C$46,Y14*(1+$AJ$8)^-(B14-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A9=0,DATA!B9>100),\"\",DATA!A9)","v":""},{"$f":"IF(A15=\"\",\"\",DATA!B9)","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",IF(AND(Calcul_Perso!B15<='Parameters Perso'!$C$46,Calcul_Perso!B15>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A15=\"\",\"\",IF(AND(B15>='Parameters Perso'!$C$42,B15<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A15=\"\",\"\",IF(L15=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A15=\"\",\"\",IF(P15>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A15=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R15,IF(F15=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",{"$f":"IF(A11=\"\",\"\",'Parameters Perso'!$C$30*'Données Générales'!$G$53)","v":""},null,null,{"$f":"(1*(((1+((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))-1-(12*1)","v":{"$error":"#VALUE!"}},null,{"$f":"C8/12*AD15","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AA15)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))","v":""},{"$f":"IF(A11=\"\",\"\",(AJ15+1)^(1/12)-1)","v":""},{"$f":"IF(A11=\"\",\"\",AJ15*(1+AK15)/AK15)","v":""},null,null,null,"",{"$f":"IF(A15=\"\",\"\",IF(B15>'Parameters Perso'!$C$46,Y15*(1+$AJ$8)^-(B15-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A10=0,DATA!B10>100),\"\",DATA!A10)","v":""},{"$f":"IF(A16=\"\",\"\",DATA!B10)","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",IF(AND(Calcul_Perso!B16<='Parameters Perso'!$C$46,Calcul_Perso!B16>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A16=\"\",\"\",IF(AND(B16>='Parameters Perso'!$C$42,B16<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A16=\"\",\"\",IF(L16=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A16=\"\",\"\",IF(P16>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A16=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R16,IF(F16=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","G/G au taux de 66 2/3%",null,null,{"$f":"C16/12*(12+(1*(((1+((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))-1-(12*1))","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"AA16","v":"G/G au taux de 66 2/3%"},null,null,null,null,null,"",{"$f":"IF(A16=\"\",\"\",IF(B16>'Parameters Perso'!$C$46,Y16*(1+$AJ$8)^-(B16-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A11=0,DATA!B11>100),\"\",DATA!A11)","v":""},{"$f":"IF(A17=\"\",\"\",DATA!B11)","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",IF(AND(Calcul_Perso!B17<='Parameters Perso'!$C$46,Calcul_Perso!B17>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A17=\"\",\"\",IF(AND(B17>='Parameters Perso'!$C$42,B17<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A17=\"\",\"\",IF(L17=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A17=\"\",\"\",IF(P17>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A17=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R17,IF(F17=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,"Rendement brut",null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))","v":""},{"$f":"IF(A8=\"\",\"\",(AJ17+1)^(1/12)-1)","v":""},{"$f":"IF(A8=\"\",\"\",AJ17*(1+AK17)/AK17)","v":""},null,null,null,"",{"$f":"IF(A17=\"\",\"\",IF(B17>'Parameters Perso'!$C$46,Y17*(1+$AJ$8)^-(B17-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A12=0,DATA!B12>100),\"\",DATA!A12)","v":""},{"$f":"IF(A18=\"\",\"\",DATA!B12)","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",IF(AND(Calcul_Perso!B18<='Parameters Perso'!$C$46,Calcul_Perso!B18>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A18=\"\",\"\",IF(AND(B18>='Parameters Perso'!$C$42,B18<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A18=\"\",\"\",IF(L18=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A18=\"\",\"\",IF(P18>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A18=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R18,IF(F18=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,{"$f":"((Z8/12)*(((1+((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8)+((1-AG8)*AH8*AI8)+((1-AD8)*AE8*AF8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","v":{"$error":"#VALUE!"}},null,{"$f":"((Z8/12)*(((1+((1+(AC8*AB8)+(AH8*AI8)+(AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+AC8*AB8+AH8*AI8+AE8*AF8)^(1/12)-1))-(Z8/12)-(12*(Z8/12))","v":{"$error":"#VALUE!"}},null,{"$f":"C8/12*(AO8-12)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A18=\"\",\"\",IF(B18>'Parameters Perso'!$C$46,Y18*(1+$AJ$8)^-(B18-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A13=0,DATA!B13>100),\"\",DATA!A13)","v":""},{"$f":"IF(A19=\"\",\"\",DATA!B13)","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",IF(AND(Calcul_Perso!B19<='Parameters Perso'!$C$46,Calcul_Perso!B19>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A19=\"\",\"\",IF(AND(B19>='Parameters Perso'!$C$42,B19<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A19=\"\",\"\",IF(L19=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A19=\"\",\"\",IF(P19>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A19=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R19,IF(F19=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,{"$f":"AD18+Z8","v":{"$error":"#VALUE!"}},null,null,null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AA15)*AC8*AB8))","v":""},{"$f":"IF(A8=\"\",\"\",(AJ19+1)^(1/12)-1)","v":""},{"$f":"IF(A8=\"\",\"\",AJ19*(1+AK19)/AK19)","v":""},null,null,null,"",{"$f":"IF(A19=\"\",\"\",IF(B19>'Parameters Perso'!$C$46,Y19*(1+$AJ$8)^-(B19-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A14=0,DATA!B14>100),\"\",DATA!A14)","v":""},{"$f":"IF(A20=\"\",\"\",DATA!B14)","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",IF(AND(Calcul_Perso!B20<='Parameters Perso'!$C$46,Calcul_Perso!B20>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A20=\"\",\"\",IF(AND(B20>='Parameters Perso'!$C$42,B20<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A20=\"\",\"\",IF(L20=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A20=\"\",\"\",IF(P20>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A20=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R20,IF(F20=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A20=\"\",\"\",IF(B20>'Parameters Perso'!$C$46,Y20*(1+$AJ$8)^-(B20-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A15=0,DATA!B15>100),\"\",DATA!A15)","v":""},{"$f":"IF(A21=\"\",\"\",DATA!B15)","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",IF(AND(Calcul_Perso!B21<='Parameters Perso'!$C$46,Calcul_Perso!B21>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A21=\"\",\"\",IF(AND(B21>='Parameters Perso'!$C$42,B21<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A21=\"\",\"\",IF(L21=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A21=\"\",\"\",IF(P21>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A21=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R21,IF(F21=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Décomposition","G/C","Intérêt","Dividende",null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A21=\"\",\"\",IF(B21>'Parameters Perso'!$C$46,Y21*(1+$AJ$8)^-(B21-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A16=0,DATA!B16>100),\"\",DATA!A16)","v":""},{"$f":"IF(A22=\"\",\"\",DATA!B16)","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",IF(AND(Calcul_Perso!B22<='Parameters Perso'!$C$46,Calcul_Perso!B22>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A22=\"\",\"\",IF(F22=\"FAUX\",0,$G$2))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(AND(B22>='Parameters Perso'!$C$42,B22<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A22=\"\",\"\",IF(L22=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A22=\"\",\"\",IF(P22>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A22=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R22,IF(F22=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"(G12*(((1+((1+$H$10)^(1/12)-1))^((1*12)+1))-1)/((1+$H$10)^(1/12)-1))-G12-(12*G12)","((1-AA8)*AC8*AB8)","((1-AD8)*AE8*AF8)","((1-AG8)*AH8*AI8)",null,null,null,{"$f":"AP9*AB8*AC8","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",Z10/12*AB8*AC8,Z10*AB8*AC8)","v":{"$error":"#VALUE!"}},{"$f":"AP9*AB8*AC8+IF($AP$2=\"Mens\",Z10/12*AB8*AC8,Z10*AB8*AC8)","v":{"$error":"#VALUE!"}},null,null,null,"",{"$f":"IF(A22=\"\",\"\",IF(B22>'Parameters Perso'!$C$46,Y22*(1+$AJ$8)^-(B22-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A17=0,DATA!B17>100),\"\",DATA!A17)","v":""},{"$f":"IF(A23=\"\",\"\",DATA!B17)","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",IF(AND(Calcul_Perso!B23<='Parameters Perso'!$C$46,Calcul_Perso!B23>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A23=\"\",\"\",IF(AND(B23>='Parameters Perso'!$C$42,B23<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A23=\"\",\"\",IF(L23=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A23=\"\",\"\",IF(P23>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A23=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R23,IF(F23=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"(G12*(((1+((1+((1-AA8)*AC8*AB8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8))^(1/12)-1))-G12-(12*G12)","(G12*(((1+((1+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AD8)*AE8*AF8))^(1/12)-1))-G12-(12*G12)","(G12*(((1+((1+((1-AG8)*AH8*AI8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AG8)*AH8*AI8))^(1/12)-1))-G12-(12*G12)",null,null,"Formule CI Tool",{"$f":"IF(A10=\"\",\"\",AP9*(1+$AJ$8)+IF($AP$2=\"Mens\",Z10/12*$AL$8,Z10*(1+$AJ$8)))","v":""},null,null,null,null,null,"",{"$f":"IF(A23=\"\",\"\",IF(B23>'Parameters Perso'!$C$46,Y23*(1+$AJ$8)^-(B23-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A18=0,DATA!B18>100),\"\",DATA!A18)","v":""},{"$f":"IF(A24=\"\",\"\",DATA!B18)","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",IF(AND(Calcul_Perso!B24<='Parameters Perso'!$C$46,Calcul_Perso!B24>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A24=\"\",\"\",IF(AND(B24>='Parameters Perso'!$C$42,B24<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A24=\"\",\"\",IF(L24=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A24=\"\",\"\",IF(P24>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A24=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R24,IF(F24=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"((Z8/12)*(((1+((1+((1-AA8)*AC8*AB8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","((Z8/12)*(((1+((1+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AD8)*AE8*AF8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","((Z8/12)*(((1+((1+((1-AG8)*AH8*AI8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AG8)*AH8*AI8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))",null,null,{"$f":"MIN(AI14,'Données Générales'!$F$53)*'Données Générales'!$E$53+MAX(0,AI14-'Données Générales'!$F$53)*'Données Générales'!$G$53","v":125000},null,null,null,null,null,null,"",{"$f":"IF(A24=\"\",\"\",IF(B24>'Parameters Perso'!$C$46,Y24*(1+$AJ$8)^-(B24-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A19=0,DATA!B19>100),\"\",DATA!A19)","v":""},{"$f":"IF(A25=\"\",\"\",DATA!B19)","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",IF(AND(Calcul_Perso!B25<='Parameters Perso'!$C$46,Calcul_Perso!B25>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A25=\"\",\"\",IF(AND(B25>='Parameters Perso'!$C$42,B25<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A25=\"\",\"\",IF(L25=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A25=\"\",\"\",IF(P25>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A25=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R25,IF(F25=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,{"$f":"((Z8/12)*(((1+((1+((1-AA8)*AC8*AB8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AA8)*AC8*AB8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","v":{"$error":"#VALUE!"}},{"$f":"((Z8/12)*(((1+((1+((1-AD8)*AE8*AF8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AD8)*AE8*AF8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","v":{"$error":"#VALUE!"}},{"$f":"((Z8/12)*(((1+((1+((1-AG8)*AH8*AI8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-AG8)*AH8*AI8))^(1/12)-1))-(Z8/12)-(12*(Z8/12))","v":{"$error":"#VALUE!"}},{"$f":"AD25+AE25+AF25","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"",{"$f":"IF(A25=\"\",\"\",IF(B25>'Parameters Perso'!$C$46,Y25*(1+$AJ$8)^-(B25-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A20=0,DATA!B20>100),\"\",DATA!A20)","v":""},{"$f":"IF(A26=\"\",\"\",DATA!B20)","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(A26=\"\",\"\",IF(AND(Calcul_Perso!B26<='Parameters Perso'!$C$46,Calcul_Perso!B26>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A26=\"\",\"\",IF(AND(B26>='Parameters Perso'!$C$42,B26<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A26=\"\",\"\",IF(L26=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A26=\"\",\"\",IF(P26>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A26=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R26,IF(F26=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A26=\"\",\"\",IF(B26>'Parameters Perso'!$C$46,Y26*(1+$AJ$8)^-(B26-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A21=0,DATA!B21>100),\"\",DATA!A21)","v":""},{"$f":"IF(A27=\"\",\"\",DATA!B21)","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(A27=\"\",\"\",IF(AND(Calcul_Perso!B27<='Parameters Perso'!$C$46,Calcul_Perso!B27>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A27=\"\",\"\",IF(AND(B27>='Parameters Perso'!$C$42,B27<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A27=\"\",\"\",IF(L27=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A27=\"\",\"\",IF(P27>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A27=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R27,IF(F27=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Ligne 8",{"$f":"(($Z8/12*$AC$8)*(((1+((1+((1-$AA$8)*$AB$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AA$8)*$AB$8))^(1/12)-1))-($Z8/12*$AC$8)-(12*($Z8/12*$AC$8))","v":{"$error":"#VALUE!"}},{"$f":"(($Z8/12*$AF$8)*(((1+((1+((1-$AD$8)*$AE$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AD$8)*$AE$8))^(1/12)-1))-($Z8/12*$AF$8)-(12*($Z8/12*$AF$8))","v":{"$error":"#VALUE!"}},{"$f":"(($Z8/12*$AI$8)*(((1+((1+((1-$AG$8)*$AH$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AG$8)*$AH$8))^(1/12)-1))-($Z8/12*$AI$8)-(12*($Z8/12*$AI$8))","v":{"$error":"#VALUE!"}},{"$f":"AD27+AE27+AF27","v":{"$error":"#VALUE!"}},null,"1ère partie",null,null,null,null,null,null,"",{"$f":"IF(A27=\"\",\"\",IF(B27>'Parameters Perso'!$C$46,Y27*(1+$AJ$8)^-(B27-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A22=0,DATA!B22>100),\"\",DATA!A22)","v":""},{"$f":"IF(A28=\"\",\"\",DATA!B22)","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(A28=\"\",\"\",IF(AND(Calcul_Perso!B28<='Parameters Perso'!$C$46,Calcul_Perso!B28>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A28=\"\",\"\",IF(AND(B28>='Parameters Perso'!$C$42,B28<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A28=\"\",\"\",IF(L28=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A28=\"\",\"\",IF(P28>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A28=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R28,IF(F28=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Ligne 9",{"$f":"(($Z9/12*$AC$8)*(((1+((1+((1-$AA$8)*$AB$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AA$8)*$AB$8))^(1/12)-1))-($Z9/12*$AC$8)-(12*($Z9/12*$AC$8))","v":{"$error":"#VALUE!"}},{"$f":"(($Z9/12*$AF$8)*(((1+((1+((1-$AD$8)*$AE$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AD$8)*$AE$8))^(1/12)-1))-($Z9/12*$AF$8)-(12*($Z9/12*$AF$8))","v":{"$error":"#VALUE!"}},{"$f":"(($Z9/12*$AI$8)*(((1+((1+((1-$AG$8)*$AH$8))^(1/12)-1))^((1*12)+1))-1)/((1+((1-$AG$8)*$AH$8))^(1/12)-1))-($Z9/12*$AI$8)-(12*($Z9/12*$AI$8))","v":{"$error":"#VALUE!"}},{"$f":"AD28+AE28+AF28","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"",{"$f":"IF(A28=\"\",\"\",IF(B28>'Parameters Perso'!$C$46,Y28*(1+$AJ$8)^-(B28-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A23=0,DATA!B23>100),\"\",DATA!A23)","v":""},{"$f":"IF(A29=\"\",\"\",DATA!B23)","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(A29=\"\",\"\",IF(AND(Calcul_Perso!B29<='Parameters Perso'!$C$46,Calcul_Perso!B29>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A29=\"\",\"\",IF(AND(B29>='Parameters Perso'!$C$42,B29<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A29=\"\",\"\",IF(L29=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A29=\"\",\"\",IF(P29>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A29=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R29,IF(F29=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Ligne 10",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,{"$f":"IF(A8=\"\",\"\",((1-AA8)*AC8*AB8))","v":""},{"$f":"IF(A29=\"\",\"\",(AJ29+1)^(1/12)-1)","v":""},{"$f":"IF(A29=\"\",\"\",AJ29*(1+AK29)/AK29)","v":""},null,null,null,"",{"$f":"IF(A29=\"\",\"\",IF(B29>'Parameters Perso'!$C$46,Y29*(1+$AJ$8)^-(B29-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A24=0,DATA!B24>100),\"\",DATA!A24)","v":""},{"$f":"IF(A30=\"\",\"\",DATA!B24)","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(A30=\"\",\"\",IF(AND(Calcul_Perso!B30<='Parameters Perso'!$C$46,Calcul_Perso!B30>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A30=\"\",\"\",IF(AND(B30>='Parameters Perso'!$C$42,B30<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A30=\"\",\"\",IF(L30=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A30=\"\",\"\",IF(P30>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A30=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R30,IF(F30=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AG8)*AH8*AI8))","v":""},{"$f":"IF(A30=\"\",\"\",(AJ30+1)^(1/12)-1)","v":""},{"$f":"IF(A30=\"\",\"\",AJ30*(1+AK30)/AK30)","v":""},null,null,null,"",{"$f":"IF(A30=\"\",\"\",IF(B30>'Parameters Perso'!$C$46,Y30*(1+$AJ$8)^-(B30-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A25=0,DATA!B25>100),\"\",DATA!A25)","v":""},{"$f":"IF(A31=\"\",\"\",DATA!B25)","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(A31=\"\",\"\",IF(AND(Calcul_Perso!B31<='Parameters Perso'!$C$46,Calcul_Perso!B31>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A31=\"\",\"\",IF(AND(B31>='Parameters Perso'!$C$42,B31<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A31=\"\",\"\",IF(L31=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A31=\"\",\"\",IF(P31>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A31=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R31,IF(F31=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,"Partie annuelle 1","Partie annuelle 2","Partie mensuelle",null,null,null,{"$f":"IF(A8=\"\",\"\",((1-AD8)*AE8*AF8))","v":""},"","",null,null,null,"",{"$f":"IF(A31=\"\",\"\",IF(B31>'Parameters Perso'!$C$46,Y31*(1+$AJ$8)^-(B31-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A26=0,DATA!B26>100),\"\",DATA!A26)","v":""},{"$f":"IF(A32=\"\",\"\",DATA!B26)","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(A32=\"\",\"\",IF(AND(Calcul_Perso!B32<='Parameters Perso'!$C$46,Calcul_Perso!B32>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A32=\"\",\"\",IF(AND(B32>='Parameters Perso'!$C$42,B32<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A32=\"\",\"\",IF(L32=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A32=\"\",\"\",IF(P32>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A32=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R32,IF(F32=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"G/C généré",{"$f":"AP9*$AB$8*$AC$8","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",0,Z10*$AB$8*$AC$8)","v":0},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AC$8)*(((1+((1+$AB$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AB$8)^(1/12)-1))-(Z10/12*$AC$8)-(12*(Z10/12*$AC$8)),0)","v":{"$error":"#VALUE!"}},"G/C","Intérêt","Dividende",null,null,null,null,null,null,"",{"$f":"IF(A32=\"\",\"\",IF(B32>'Parameters Perso'!$C$46,Y32*(1+$AJ$8)^-(B32-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A27=0,DATA!B27>100),\"\",DATA!A27)","v":""},{"$f":"IF(A33=\"\",\"\",DATA!B27)","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(A33=\"\",\"\",IF(AND(Calcul_Perso!B33<='Parameters Perso'!$C$46,Calcul_Perso!B33>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A33=\"\",\"\",IF(AND(B33>='Parameters Perso'!$C$42,B33<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A33=\"\",\"\",IF(L33=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A33=\"\",\"\",IF(P33>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A33=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R33,IF(F33=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Impôt",{"$f":"AD32*$AA$8","v":{"$error":"#VALUE!"}},{"$f":"AE32*$AA$8","v":{"$error":"#VALUE!"}},{"$f":"AF32*$AA$8","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AC$8)*(((1+((1+$AB$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AB$8)^(1/12)-1))-(Z10/12*$AC$8)-(12*(Z10/12*$AC$8)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AF$8)*(((1+((1+$AE$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AE$8)^(1/12)-1))-(Z10/12*$AF$8)-(12*(Z10/12*$AF$8)),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AI$8)*(((1+((1+$AH$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AH$8)^(1/12)-1))-(Z10/12*$AI$8)-(12*(Z10/12*$AI$8)),0)","v":{"$error":"#VALUE!"}},{"$f":"AG33+AH33+AI33","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",{"$f":"IF(A33=\"\",\"\",IF(B33>'Parameters Perso'!$C$46,Y33*(1+$AJ$8)^-(B33-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A28=0,DATA!B28>100),\"\",DATA!A28)","v":""},{"$f":"IF(A34=\"\",\"\",DATA!B28)","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(A34=\"\",\"\",IF(AND(Calcul_Perso!B34<='Parameters Perso'!$C$46,Calcul_Perso!B34>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A34=\"\",\"\",IF(AND(B34>='Parameters Perso'!$C$42,B34<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A34=\"\",\"\",IF(L34=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A34=\"\",\"\",IF(P34>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A34=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R34,IF(F34=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Net",{"$f":"AD32-AD33","v":{"$error":"#VALUE!"}},{"$f":"AE32-AE33","v":{"$error":"#VALUE!"}},{"$f":"AF32-AF33","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A34=\"\",\"\",IF(B34>'Parameters Perso'!$C$46,Y34*(1+$AJ$8)^-(B34-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A29=0,DATA!B29>100),\"\",DATA!A29)","v":""},{"$f":"IF(A35=\"\",\"\",DATA!B29)","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(A35=\"\",\"\",IF(AND(Calcul_Perso!B35<='Parameters Perso'!$C$46,Calcul_Perso!B35>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A35=\"\",\"\",IF(AND(B35>='Parameters Perso'!$C$42,B35<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A35=\"\",\"\",IF(L35=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A35=\"\",\"\",IF(P35>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A35=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R35,IF(F35=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,"Rendu ici",null,null,null,null,null,null,null,"",{"$f":"IF(A35=\"\",\"\",IF(B35>'Parameters Perso'!$C$46,Y35*(1+$AJ$8)^-(B35-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A30=0,DATA!B30>100),\"\",DATA!A30)","v":""},{"$f":"IF(A36=\"\",\"\",DATA!B30)","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(A36=\"\",\"\",IF(AND(Calcul_Perso!B36<='Parameters Perso'!$C$46,Calcul_Perso!B36>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A36=\"\",\"\",IF(AND(B36>='Parameters Perso'!$C$42,B36<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A36=\"\",\"\",IF(L36=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A36=\"\",\"\",IF(P36>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A36=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R36,IF(F36=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"intérêt généré",{"$f":"AP9*$AE$8*$AF$8","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",0,Z10*$AE$8*$AF$8)","v":0},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AF$8)*(((1+((1+$AE$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AE$8)^(1/12)-1))-(Z10/12*$AF$8)-(12*(Z10/12*$AF$8)),0)","v":{"$error":"#VALUE!"}},null,"Il faut calculer le montant brut mensuel en fin d'année, puis répartir le revenu selon les 3 sources (se servir de AO8, et la répartition du revenu selon AH38 à AJ39). Par la suite calculer les 2 parties du revenus brut annuel et répartir les revenus selon les 3 sources (AD32 à AE40). Calculer le G/C total généré global puis calculer l'impôt selon les 3 sources de revenus. Se servir des colonnes libres en AY et plus).",null,null,null,null,null,null,null,"",{"$f":"IF(A36=\"\",\"\",IF(B36>'Parameters Perso'!$C$46,Y36*(1+$AJ$8)^-(B36-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A31=0,DATA!B31>100),\"\",DATA!A31)","v":""},{"$f":"IF(A37=\"\",\"\",DATA!B31)","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(A37=\"\",\"\",IF(AND(Calcul_Perso!B37<='Parameters Perso'!$C$46,Calcul_Perso!B37>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A37=\"\",\"\",IF(AND(B37>='Parameters Perso'!$C$42,B37<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A37=\"\",\"\",IF(L37=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A37=\"\",\"\",IF(P37>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A37=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R37,IF(F37=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Impôt",{"$f":"AD36*$AD$8","v":{"$error":"#VALUE!"}},{"$f":"AE36*$AD$8","v":{"$error":"#VALUE!"}},{"$f":"AF36*$AD$8","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A37=\"\",\"\",IF(B37>'Parameters Perso'!$C$46,Y37*(1+$AJ$8)^-(B37-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A32=0,DATA!B32>100),\"\",DATA!A32)","v":""},{"$f":"IF(A38=\"\",\"\",DATA!B32)","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(A38=\"\",\"\",IF(AND(Calcul_Perso!B38<='Parameters Perso'!$C$46,Calcul_Perso!B38>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A38=\"\",\"\",IF(AND(B38>='Parameters Perso'!$C$42,B38<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A38=\"\",\"\",IF(L38=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A38=\"\",\"\",IF(P38>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A38=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R38,IF(F38=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"net",{"$f":"AD36-AD37","v":{"$error":"#VALUE!"}},{"$f":"AE36-AE37","v":{"$error":"#VALUE!"}},{"$f":"AF36-AF37","v":{"$error":"#VALUE!"}},null,{"$f":"AB8*AC8/(AB8*AC8+AE8*AF8+AH8*AI8)","v":{"$error":"#VALUE!"}},{"$f":"AE8*AF8/(AB8*AC8+AE8*AF8+AH8*AI8)","v":{"$error":"#VALUE!"}},{"$f":"AH8*AI8/(AB8*AC8+AE8*AF8+AH8*AI8)","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",{"$f":"IF(A38=\"\",\"\",IF(B38>'Parameters Perso'!$C$46,Y38*(1+$AJ$8)^-(B38-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A33=0,DATA!B33>100),\"\",DATA!A33)","v":""},{"$f":"IF(A39=\"\",\"\",DATA!B33)","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(A39=\"\",\"\",IF(AND(Calcul_Perso!B39<='Parameters Perso'!$C$46,Calcul_Perso!B39>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A39=\"\",\"\",IF(AND(B39>='Parameters Perso'!$C$42,B39<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A39=\"\",\"\",IF(L39=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A39=\"\",\"\",IF(P39>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A39=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R39,IF(F39=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,{"$f":"AH38*$AH$44","v":{"$error":"#VALUE!"}},{"$f":"AI38*$AH$44","v":{"$error":"#VALUE!"}},{"$f":"AJ38*$AH$44","v":{"$error":"#VALUE!"}},null,null,null,null,null,"",{"$f":"IF(A39=\"\",\"\",IF(B39>'Parameters Perso'!$C$46,Y39*(1+$AJ$8)^-(B39-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A34=0,DATA!B34>100),\"\",DATA!A34)","v":""},{"$f":"IF(A40=\"\",\"\",DATA!B34)","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(A40=\"\",\"\",IF(AND(Calcul_Perso!B40<='Parameters Perso'!$C$46,Calcul_Perso!B40>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A40=\"\",\"\",IF(AND(B40>='Parameters Perso'!$C$42,B40<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A40=\"\",\"\",IF(L40=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A40=\"\",\"\",IF(P40>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A40=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R40,IF(F40=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Dividende généré",{"$f":"AP9*$AH$8*$AI$8","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",0,Z10*$AH8*$AI$8)","v":0},{"$f":"IF($AP$2=\"Mens\",((Z10/12*$AI$8)*(((1+((1+$AH$8)^(1/12)-1))^((1*12)+1))-1)/((1+$AH$8)^(1/12)-1))-(Z10/12*$AI$8)-(12*(Z10/12*$AI$8)),0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A40=\"\",\"\",IF(B40>'Parameters Perso'!$C$46,Y40*(1+$AJ$8)^-(B40-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A35=0,DATA!B35>100),\"\",DATA!A35)","v":""},{"$f":"IF(A41=\"\",\"\",DATA!B35)","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(A41=\"\",\"\",IF(AND(Calcul_Perso!B41<='Parameters Perso'!$C$46,Calcul_Perso!B41>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A41=\"\",\"\",IF(AND(B41>='Parameters Perso'!$C$42,B41<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A41=\"\",\"\",IF(L41=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A41=\"\",\"\",IF(P41>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A41=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R41,IF(F41=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Impôt",{"$f":"AD40*$AG$8","v":{"$error":"#VALUE!"}},{"$f":"AE40*$AG$8","v":{"$error":"#VALUE!"}},{"$f":"AF40*$AG$8","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A41=\"\",\"\",IF(B41>'Parameters Perso'!$C$46,Y41*(1+$AJ$8)^-(B41-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A36=0,DATA!B36>100),\"\",DATA!A36)","v":""},{"$f":"IF(A42=\"\",\"\",DATA!B36)","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(A42=\"\",\"\",IF(AND(Calcul_Perso!B42<='Parameters Perso'!$C$46,Calcul_Perso!B42>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A42=\"\",\"\",IF(AND(B42>='Parameters Perso'!$C$42,B42<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A42=\"\",\"\",IF(L42=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A42=\"\",\"\",IF(P42>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A42=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R42,IF(F42=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"net",{"$f":"AD40-AD41","v":{"$error":"#VALUE!"}},{"$f":"AE40-AE41","v":{"$error":"#VALUE!"}},{"$f":"AF40-AF41","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A42=\"\",\"\",IF(B42>'Parameters Perso'!$C$46,Y42*(1+$AJ$8)^-(B42-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A37=0,DATA!B37>100),\"\",DATA!A37)","v":""},{"$f":"IF(A43=\"\",\"\",DATA!B37)","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(A43=\"\",\"\",IF(AND(Calcul_Perso!B43<='Parameters Perso'!$C$46,Calcul_Perso!B43>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A43=\"\",\"\",IF(AND(B43>='Parameters Perso'!$C$42,B43<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A43=\"\",\"\",IF(L43=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A43=\"\",\"\",IF(P43>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A43=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R43,IF(F43=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A43=\"\",\"\",IF(B43>'Parameters Perso'!$C$46,Y43*(1+$AJ$8)^-(B43-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A38=0,DATA!B38>100),\"\",DATA!A38)","v":""},{"$f":"IF(A44=\"\",\"\",DATA!B38)","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(A44=\"\",\"\",IF(AND(Calcul_Perso!B44<='Parameters Perso'!$C$46,Calcul_Perso!B44>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A44=\"\",\"\",IF(AND(B44>='Parameters Perso'!$C$42,B44<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A44=\"\",\"\",IF(L44=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A44=\"\",\"\",IF(P44>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A44=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R44,IF(F44=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Revenu total",{"$f":"AD32+AD36+AD40","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},{"$f":"AD44+AE44+AF44","v":{"$error":"#VALUE!"}},{"$f":"C8/12*(AO8-12)","v":{"$error":"#VALUE!"}},{"$f":"AF44*12/C8+12","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"",{"$f":"IF(A44=\"\",\"\",IF(B44>'Parameters Perso'!$C$46,Y44*(1+$AJ$8)^-(B44-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A39=0,DATA!B39>100),\"\",DATA!A39)","v":""},{"$f":"IF(A45=\"\",\"\",DATA!B39)","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(A45=\"\",\"\",IF(AND(Calcul_Perso!B45<='Parameters Perso'!$C$46,Calcul_Perso!B45>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A45=\"\",\"\",IF(AND(B45>='Parameters Perso'!$C$42,B45<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A45=\"\",\"\",IF(L45=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A45=\"\",\"\",IF(P45>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A45=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R45,IF(F45=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Impôt Total",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AD45+AE45+AF45","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"",{"$f":"IF(A45=\"\",\"\",IF(B45>'Parameters Perso'!$C$46,Y45*(1+$AJ$8)^-(B45-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A40=0,DATA!B40>100),\"\",DATA!A40)","v":""},{"$f":"IF(A46=\"\",\"\",DATA!B40)","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(A46=\"\",\"\",IF(AND(Calcul_Perso!B46<='Parameters Perso'!$C$46,Calcul_Perso!B46>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A46=\"\",\"\",IF(AND(B46>='Parameters Perso'!$C$42,B46<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A46=\"\",\"\",IF(L46=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A46=\"\",\"\",IF(P46>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A46=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R46,IF(F46=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Total net",{"$f":"AD44-AD45","v":{"$error":"#VALUE!"}},{"$f":"AE44-AE45","v":{"$error":"#VALUE!"}},{"$f":"AF44-AF45","v":{"$error":"#VALUE!"}},{"$f":"AD46+AE46+AF46","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"",{"$f":"IF(A46=\"\",\"\",IF(B46>'Parameters Perso'!$C$46,Y46*(1+$AJ$8)^-(B46-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A41=0,DATA!B41>100),\"\",DATA!A41)","v":""},{"$f":"IF(A47=\"\",\"\",DATA!B41)","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(A47=\"\",\"\",IF(AND(Calcul_Perso!B47<='Parameters Perso'!$C$46,Calcul_Perso!B47>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A47=\"\",\"\",IF(AND(B47>='Parameters Perso'!$C$42,B47<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A47=\"\",\"\",IF(L47=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A47=\"\",\"\",IF(P47>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A47=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R47,IF(F47=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A47=\"\",\"\",IF(B47>'Parameters Perso'!$C$46,Y47*(1+$AJ$8)^-(B47-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A42=0,DATA!B42>100),\"\",DATA!A42)","v":""},{"$f":"IF(A48=\"\",\"\",DATA!B42)","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(A48=\"\",\"\",IF(AND(Calcul_Perso!B48<='Parameters Perso'!$C$46,Calcul_Perso!B48>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A48=\"\",\"\",IF(AND(B48>='Parameters Perso'!$C$42,B48<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A48=\"\",\"\",IF(L48=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A48=\"\",\"\",IF(P48>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A48=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R48,IF(F48=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,"Grand total",{"$f":"AP9+AD46","v":{"$error":"#VALUE!"}},{"$f":"IF($AP$2=\"Mens\",0,Z10+AE46)","v":0},{"$f":"IF($AP$2=\"Mens\",Z10+AF46,0)","v":{"$error":"#VALUE!"}},{"$f":"AD48+AE48+AF48","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,"",{"$f":"IF(A48=\"\",\"\",IF(B48>'Parameters Perso'!$C$46,Y48*(1+$AJ$8)^-(B48-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A43=0,DATA!B43>100),\"\",DATA!A43)","v":""},{"$f":"IF(A49=\"\",\"\",DATA!B43)","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(A49=\"\",\"\",IF(AND(Calcul_Perso!B49<='Parameters Perso'!$C$46,Calcul_Perso!B49>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A49=\"\",\"\",IF(AND(B49>='Parameters Perso'!$C$42,B49<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A49=\"\",\"\",IF(L49=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A49=\"\",\"\",IF(P49>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A49=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R49,IF(F49=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A49=\"\",\"\",IF(B49>'Parameters Perso'!$C$46,Y49*(1+$AJ$8)^-(B49-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A44=0,DATA!B44>100),\"\",DATA!A44)","v":""},{"$f":"IF(A50=\"\",\"\",DATA!B44)","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(A50=\"\",\"\",IF(AND(Calcul_Perso!B50<='Parameters Perso'!$C$46,Calcul_Perso!B50>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A50=\"\",\"\",IF(AND(B50>='Parameters Perso'!$C$42,B50<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A50=\"\",\"\",IF(L50=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A50=\"\",\"\",IF(P50>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A50=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R50,IF(F50=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A50=\"\",\"\",IF(B50>'Parameters Perso'!$C$46,Y50*(1+$AJ$8)^-(B50-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A45=0,DATA!B45>100),\"\",DATA!A45)","v":""},{"$f":"IF(A51=\"\",\"\",DATA!B45)","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(A51=\"\",\"\",IF(AND(Calcul_Perso!B51<='Parameters Perso'!$C$46,Calcul_Perso!B51>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A51=\"\",\"\",IF(AND(B51>='Parameters Perso'!$C$42,B51<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A51=\"\",\"\",IF(L51=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A51=\"\",\"\",IF(P51>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A51=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R51,IF(F51=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A51=\"\",\"\",IF(B51>'Parameters Perso'!$C$46,Y51*(1+$AJ$8)^-(B51-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A46=0,DATA!B46>100),\"\",DATA!A46)","v":""},{"$f":"IF(A52=\"\",\"\",DATA!B46)","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(A52=\"\",\"\",IF(AND(Calcul_Perso!B52<='Parameters Perso'!$C$46,Calcul_Perso!B52>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A52=\"\",\"\",IF(AND(B52>='Parameters Perso'!$C$42,B52<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A52=\"\",\"\",IF(L52=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A52=\"\",\"\",IF(P52>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A52=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R52,IF(F52=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A52=\"\",\"\",IF(B52>'Parameters Perso'!$C$46,Y52*(1+$AJ$8)^-(B52-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A47=0,DATA!B47>100),\"\",DATA!A47)","v":""},{"$f":"IF(A53=\"\",\"\",DATA!B47)","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(A53=\"\",\"\",IF(AND(Calcul_Perso!B53<='Parameters Perso'!$C$46,Calcul_Perso!B53>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A53=\"\",\"\",IF(AND(B53>='Parameters Perso'!$C$42,B53<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A53=\"\",\"\",IF(L53=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A53=\"\",\"\",IF(P53>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A53=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R53,IF(F53=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A53=\"\",\"\",IF(B53>'Parameters Perso'!$C$46,Y53*(1+$AJ$8)^-(B53-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A48=0,DATA!B48>100),\"\",DATA!A48)","v":""},{"$f":"IF(A54=\"\",\"\",DATA!B48)","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(A54=\"\",\"\",IF(AND(Calcul_Perso!B54<='Parameters Perso'!$C$46,Calcul_Perso!B54>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A54=\"\",\"\",IF(AND(B54>='Parameters Perso'!$C$42,B54<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A54=\"\",\"\",IF(L54=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A54=\"\",\"\",IF(P54>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A54=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R54,IF(F54=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A54=\"\",\"\",IF(B54>'Parameters Perso'!$C$46,Y54*(1+$AJ$8)^-(B54-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A49=0,DATA!B49>100),\"\",DATA!A49)","v":""},{"$f":"IF(A55=\"\",\"\",DATA!B49)","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(A55=\"\",\"\",IF(AND(Calcul_Perso!B55<='Parameters Perso'!$C$46,Calcul_Perso!B55>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A55=\"\",\"\",IF(AND(B55>='Parameters Perso'!$C$42,B55<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A55=\"\",\"\",IF(L55=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A55=\"\",\"\",IF(P55>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A55=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R55,IF(F55=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,10000,{"$f":"AD55*AB8*AC8","v":{"$error":"#VALUE!"}},{"$f":"AD55+AE55+10000","v":{"$error":"#VALUE!"}},{"$f":"AF55*AB8*AC8","v":{"$error":"#VALUE!"}},{"$f":"AF55+AG55","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A55=\"\",\"\",IF(B55>'Parameters Perso'!$C$46,Y55*(1+$AJ$8)^-(B55-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A50=0,DATA!B50>100),\"\",DATA!A50)","v":""},{"$f":"IF(A56=\"\",\"\",DATA!B50)","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(A56=\"\",\"\",IF(AND(Calcul_Perso!B56<='Parameters Perso'!$C$46,Calcul_Perso!B56>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A56=\"\",\"\",IF(AND(B56>='Parameters Perso'!$C$42,B56<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A56=\"\",\"\",IF(L56=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A56=\"\",\"\",IF(P56>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A56=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R56,IF(F56=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,{"$f":"AD55","v":10000},{"$f":"AD56*AE8*AF8","v":{"$error":"#VALUE!"}},{"$f":"AD56+AE56+10000","v":{"$error":"#VALUE!"}},{"$f":"AF56*AE8*AF8","v":{"$error":"#VALUE!"}},{"$f":"AF56+AG56","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A56=\"\",\"\",IF(B56>'Parameters Perso'!$C$46,Y56*(1+$AJ$8)^-(B56-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A51=0,DATA!B51>100),\"\",DATA!A51)","v":""},{"$f":"IF(A57=\"\",\"\",DATA!B51)","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(A57=\"\",\"\",IF(AND(Calcul_Perso!B57<='Parameters Perso'!$C$46,Calcul_Perso!B57>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A57=\"\",\"\",IF(AND(B57>='Parameters Perso'!$C$42,B57<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A57=\"\",\"\",IF(L57=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A57=\"\",\"\",IF(P57>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A57=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R57,IF(F57=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,{"$f":"AD56","v":10000},{"$f":"AD57*AH8*AI8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AF57*AH8*AI8","v":{"$error":"#VALUE!"}},{"$f":"AF57+AG57","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A57=\"\",\"\",IF(B57>'Parameters Perso'!$C$46,Y57*(1+$AJ$8)^-(B57-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A52=0,DATA!B52>100),\"\",DATA!A52)","v":""},{"$f":"IF(A58=\"\",\"\",DATA!B52)","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(A58=\"\",\"\",IF(AND(Calcul_Perso!B58<='Parameters Perso'!$C$46,Calcul_Perso!B58>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A58=\"\",\"\",IF(AND(B58>='Parameters Perso'!$C$42,B58<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A58=\"\",\"\",IF(L58=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A58=\"\",\"\",IF(P58>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A58=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R58,IF(F58=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,{"$f":"AH55+AH56+AH57","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A58=\"\",\"\",IF(B58>'Parameters Perso'!$C$46,Y58*(1+$AJ$8)^-(B58-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A53=0,DATA!B53>100),\"\",DATA!A53)","v":""},{"$f":"IF(A59=\"\",\"\",DATA!B53)","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(A59=\"\",\"\",IF(AND(Calcul_Perso!B59<='Parameters Perso'!$C$46,Calcul_Perso!B59>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A59=\"\",\"\",IF(AND(B59>='Parameters Perso'!$C$42,B59<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A59=\"\",\"\",IF(L59=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A59=\"\",\"\",IF(P59>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A59=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R59,IF(F59=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A59=\"\",\"\",IF(B59>'Parameters Perso'!$C$46,Y59*(1+$AJ$8)^-(B59-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A54=0,DATA!B54>100),\"\",DATA!A54)","v":""},{"$f":"IF(A60=\"\",\"\",DATA!B54)","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(A60=\"\",\"\",IF(AND(Calcul_Perso!B60<='Parameters Perso'!$C$46,Calcul_Perso!B60>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A60=\"\",\"\",IF(AND(B60>='Parameters Perso'!$C$42,B60<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A60=\"\",\"\",IF(L60=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A60=\"\",\"\",IF(P60>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A60=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R60,IF(F60=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,{"$f":"AF55+AF56+AF57","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A60=\"\",\"\",IF(B60>'Parameters Perso'!$C$46,Y60*(1+$AJ$8)^-(B60-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A55=0,DATA!B55>100),\"\",DATA!A55)","v":""},{"$f":"IF(A61=\"\",\"\",DATA!B55)","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(A61=\"\",\"\",IF(AND(Calcul_Perso!B61<='Parameters Perso'!$C$46,Calcul_Perso!B61>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A61=\"\",\"\",IF(AND(B61>='Parameters Perso'!$C$42,B61<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A61=\"\",\"\",IF(L61=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A61=\"\",\"\",IF(P61>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A61=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R61,IF(F61=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,{"$f":"AF60/3","v":{"$error":"#VALUE!"}},{"$f":"AF61*AB8*AC8","v":{"$error":"#VALUE!"}},{"$f":"AF61+AG61","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A61=\"\",\"\",IF(B61>'Parameters Perso'!$C$46,Y61*(1+$AJ$8)^-(B61-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A56=0,DATA!B56>100),\"\",DATA!A56)","v":""},{"$f":"IF(A62=\"\",\"\",DATA!B56)","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(A62=\"\",\"\",IF(AND(Calcul_Perso!B62<='Parameters Perso'!$C$46,Calcul_Perso!B62>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A62=\"\",\"\",IF(AND(B62>='Parameters Perso'!$C$42,B62<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A62=\"\",\"\",IF(L62=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A62=\"\",\"\",IF(P62>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A62=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R62,IF(F62=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,{"$f":"AF61","v":{"$error":"#VALUE!"}},{"$f":"AF62*AE8*AF8","v":{"$error":"#VALUE!"}},{"$f":"AF62+AG62","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A62=\"\",\"\",IF(B62>'Parameters Perso'!$C$46,Y62*(1+$AJ$8)^-(B62-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A57=0,DATA!B57>100),\"\",DATA!A57)","v":""},{"$f":"IF(A63=\"\",\"\",DATA!B57)","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(A63=\"\",\"\",IF(AND(Calcul_Perso!B63<='Parameters Perso'!$C$46,Calcul_Perso!B63>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A63=\"\",\"\",IF(AND(B63>='Parameters Perso'!$C$42,B63<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A63=\"\",\"\",IF(L63=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A63=\"\",\"\",IF(P63>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A63=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R63,IF(F63=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,{"$f":"AF62","v":{"$error":"#VALUE!"}},{"$f":"AF63*AI8*AH8","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,null,null,null,null,null,"",{"$f":"IF(A63=\"\",\"\",IF(B63>'Parameters Perso'!$C$46,Y63*(1+$AJ$8)^-(B63-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A58=0,DATA!B58>100),\"\",DATA!A58)","v":""},{"$f":"IF(A64=\"\",\"\",DATA!B58)","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(A64=\"\",\"\",IF(AND(Calcul_Perso!B64<='Parameters Perso'!$C$46,Calcul_Perso!B64>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A64=\"\",\"\",IF(AND(B64>='Parameters Perso'!$C$42,B64<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A64=\"\",\"\",IF(L64=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A64=\"\",\"\",IF(P64>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A64=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R64,IF(F64=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,{"$f":"AH61+AH62+AH63","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,"",{"$f":"IF(A64=\"\",\"\",IF(B64>'Parameters Perso'!$C$46,Y64*(1+$AJ$8)^-(B64-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A59=0,DATA!B59>100),\"\",DATA!A59)","v":""},{"$f":"IF(A65=\"\",\"\",DATA!B59)","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(A65=\"\",\"\",IF(AND(Calcul_Perso!B65<='Parameters Perso'!$C$46,Calcul_Perso!B65>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A65=\"\",\"\",IF(AND(B65>='Parameters Perso'!$C$42,B65<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A65=\"\",\"\",IF(L65=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A65=\"\",\"\",IF(P65>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A65=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R65,IF(F65=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A65=\"\",\"\",IF(B65>'Parameters Perso'!$C$46,Y65*(1+$AJ$8)^-(B65-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A60=0,DATA!B60>100),\"\",DATA!A60)","v":""},{"$f":"IF(A66=\"\",\"\",DATA!B60)","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(A66=\"\",\"\",IF(AND(Calcul_Perso!B66<='Parameters Perso'!$C$46,Calcul_Perso!B66>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A66=\"\",\"\",IF(AND(B66>='Parameters Perso'!$C$42,B66<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A66=\"\",\"\",IF(L66=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A66=\"\",\"\",IF(P66>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A66=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R66,IF(F66=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A66=\"\",\"\",IF(B66>'Parameters Perso'!$C$46,Y66*(1+$AJ$8)^-(B66-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A61=0,DATA!B61>100),\"\",DATA!A61)","v":""},{"$f":"IF(A67=\"\",\"\",DATA!B61)","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(A67=\"\",\"\",IF(AND(Calcul_Perso!B67<='Parameters Perso'!$C$46,Calcul_Perso!B67>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A67=\"\",\"\",IF(AND(B67>='Parameters Perso'!$C$42,B67<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A67=\"\",\"\",IF(L67=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A67=\"\",\"\",IF(P67>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A67=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R67,IF(F67=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A67=\"\",\"\",IF(B67>'Parameters Perso'!$C$46,Y67*(1+$AJ$8)^-(B67-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A62=0,DATA!B62>100),\"\",DATA!A62)","v":""},{"$f":"IF(A68=\"\",\"\",DATA!B62)","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(A68=\"\",\"\",IF(AND(Calcul_Perso!B68<='Parameters Perso'!$C$46,Calcul_Perso!B68>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A68=\"\",\"\",IF(AND(B68>='Parameters Perso'!$C$42,B68<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A68=\"\",\"\",IF(L68=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A68=\"\",\"\",IF(P68>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A68=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R68,IF(F68=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A68=\"\",\"\",IF(B68>'Parameters Perso'!$C$46,Y68*(1+$AJ$8)^-(B68-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A63=0,DATA!B63>100),\"\",DATA!A63)","v":""},{"$f":"IF(A69=\"\",\"\",DATA!B63)","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(A69=\"\",\"\",IF(AND(Calcul_Perso!B69<='Parameters Perso'!$C$46,Calcul_Perso!B69>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A69=\"\",\"\",IF(AND(B69>='Parameters Perso'!$C$42,B69<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(L69=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A69=\"\",\"\",IF(P69>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A69=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R69,IF(F69=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A69=\"\",\"\",IF(B69>'Parameters Perso'!$C$46,Y69*(1+$AJ$8)^-(B69-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A64=0,DATA!B64>100),\"\",DATA!A64)","v":""},{"$f":"IF(A70=\"\",\"\",DATA!B64)","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(A70=\"\",\"\",IF(AND(Calcul_Perso!B70<='Parameters Perso'!$C$46,Calcul_Perso!B70>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A70=\"\",\"\",IF(AND(B70>='Parameters Perso'!$C$42,B70<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(L70=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A70=\"\",\"\",IF(P70>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A70=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R70,IF(F70=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A70=\"\",\"\",IF(B70>'Parameters Perso'!$C$46,Y70*(1+$AJ$8)^-(B70-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A65=0,DATA!B65>100),\"\",DATA!A65)","v":""},{"$f":"IF(A71=\"\",\"\",DATA!B65)","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(A71=\"\",\"\",IF(AND(Calcul_Perso!B71<='Parameters Perso'!$C$46,Calcul_Perso!B71>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A71=\"\",\"\",IF(AND(B71>='Parameters Perso'!$C$42,B71<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A71=\"\",\"\",IF(L71=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A71=\"\",\"\",IF(P71>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A71=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R71,IF(F71=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A71=\"\",\"\",IF(B71>'Parameters Perso'!$C$46,Y71*(1+$AJ$8)^-(B71-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A66=0,DATA!B66>100),\"\",DATA!A66)","v":""},{"$f":"IF(A72=\"\",\"\",DATA!B66)","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND(Calcul_Perso!B72<='Parameters Perso'!$C$46,Calcul_Perso!B72>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(F72=\"FAUX\",0,$G$2))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",E72-H72)","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND(B72>='Parameters Perso'!$C$42,B72<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(L72=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF(P72>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(Q72=\"VRAI\",M72,0))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",E72-S72)","v":""},"",{"$f":"IF(A72=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R72,IF(F72=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A72=\"\",\"\",IF(B72>'Parameters Perso'!$C$46,Y72*(1+$AJ$8)^-(B72-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A67=0,DATA!B67>100),\"\",DATA!A67)","v":""},{"$f":"IF(A73=\"\",\"\",DATA!B67)","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(Calcul_Perso!B73<='Parameters Perso'!$C$46,Calcul_Perso!B73>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","",{"$f":"IF(A73=\"\",\"\",H72*($F$2))","v":""},"","",{"$f":"IF(A73=\"\",\"\",IF(AND(B73>='Parameters Perso'!$C$42,B73<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A73=\"\",\"\",IF(L73=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},{"$f":"IF(A73=\"\",\"\",N72*(1+$F$2)+M73)","v":""},{"$f":"IF(A73=\"\",\"\",N72*($F$2))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(P73>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","",{"$f":"IF(A73=\"\",\"\",S72*($F$2))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,S73=0),0,S73/D73))","v":""},"",{"$f":"IF(A73=\"\",\"\",C73)","v":""},{"$f":"IF(A73=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R73,IF(F73=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A73=\"\",\"\",SUM(W73,Y73))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A73=\"\",\"\",AP72*(1+$AJ$8)+IF($AP$2=\"Mens\",Z73/12*$AL$8,Z73*(1+$AJ$8)))","v":""},{"$f":"IF(A73=\"\",\"\",IF(B73>'Parameters Perso'!$C$46,Y73*(1+$AJ$8)^-(B73-'Parameters Perso'!$C$46),0))","v":""},"","","",{"$f":"IF(A73=\"\",\"\",AS73-AR73)","v":""},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A73=\"\",\"\",AV73+AR73)","v":""}]
[{"$f":"IF(OR(DATA!A68=0,DATA!B68>100),\"\",DATA!A68)","v":""},{"$f":"IF(A74=\"\",\"\",DATA!B68)","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(A74=\"\",\"\",IF(AND(Calcul_Perso!B74<='Parameters Perso'!$C$46,Calcul_Perso!B74>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,G74,H73*(1+$F$2)+G74))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(D74=0,H74=0),0,H74/D74))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(B74>='Parameters Perso'!$C$42,B74<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A74=\"\",\"\",IF(L74=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","",{"$f":"IF(A74=\"\",\"\",IF(AND(D74=0,N74=0),0,N74/D74))","v":""},{"$f":"IF(A74=\"\",\"\",IF(P74>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,R74,S73*(1+$F$2)+R74))","v":""},"","","","",{"$f":"IF(A74=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R74,IF(F74=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A74=\"\",\"\",IF(B74>'Parameters Perso'!$C$46,Y74*(1+$AJ$8)^-(B74-'Parameters Perso'!$C$46),0))","v":""},{"$f":"IF(A74=\"\",\"\",AR73*(1+$AJ$8)+X74+IF($AP$2=\"Mens\",Z74/12*$AL$8,Z74*(1+$AJ$8)))","v":""},{"$f":"IF(A74=\"\",\"\",MAX(AR73*(1+$AM$8)+X74+IF($AP$2=\"Mens\",Z74/12*$AO$8,Z74*(1+$AM$8)),0))","v":""},{"$f":"IF(A74=\"\",\"\",IF(AS74=0,0,AS74-((AR73+X74)+Z74)))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A69=0,DATA!B69>100),\"\",DATA!A69)","v":""},{"$f":"IF(A75=\"\",\"\",DATA!B69)","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(A75=\"\",\"\",IF(AND(Calcul_Perso!B75<='Parameters Perso'!$C$46,Calcul_Perso!B75>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A75=\"\",\"\",IF(AND(B75>='Parameters Perso'!$C$42,B75<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A75=\"\",\"\",IF(L75=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A75=\"\",\"\",IF(P75>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A75=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R75,IF(F75=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A75=\"\",\"\",IF(B75>'Parameters Perso'!$C$46,Y75*(1+$AJ$8)^-(B75-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A70=0,DATA!B70>100),\"\",DATA!A70)","v":""},{"$f":"IF(A76=\"\",\"\",DATA!B70)","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(A76=\"\",\"\",IF(AND(Calcul_Perso!B76<='Parameters Perso'!$C$46,Calcul_Perso!B76>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A76=\"\",\"\",IF(AND(B76>='Parameters Perso'!$C$42,B76<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A76=\"\",\"\",IF(L76=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A76=\"\",\"\",IF(P76>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A76=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R76,IF(F76=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A76=\"\",\"\",IF(B76>'Parameters Perso'!$C$46,Y76*(1+$AJ$8)^-(B76-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A71=0,DATA!B71>100),\"\",DATA!A71)","v":""},{"$f":"IF(A77=\"\",\"\",DATA!B71)","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(A77=\"\",\"\",IF(AND(Calcul_Perso!B77<='Parameters Perso'!$C$46,Calcul_Perso!B77>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A77=\"\",\"\",IF(AND(B77>='Parameters Perso'!$C$42,B77<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A77=\"\",\"\",IF(L77=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A77=\"\",\"\",IF(P77>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A77=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R77,IF(F77=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A77=\"\",\"\",IF(B77>'Parameters Perso'!$C$46,Y77*(1+$AJ$8)^-(B77-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A72=0,DATA!B72>100),\"\",DATA!A72)","v":""},{"$f":"IF(A78=\"\",\"\",DATA!B72)","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(A78=\"\",\"\",IF(AND(Calcul_Perso!B78<='Parameters Perso'!$C$46,Calcul_Perso!B78>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A78=\"\",\"\",IF(AND(B78>='Parameters Perso'!$C$42,B78<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A78=\"\",\"\",IF(L78=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A78=\"\",\"\",IF(P78>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A78=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R78,IF(F78=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A78=\"\",\"\",IF(B78>'Parameters Perso'!$C$46,Y78*(1+$AJ$8)^-(B78-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A73=0,DATA!B73>100),\"\",DATA!A73)","v":""},{"$f":"IF(A79=\"\",\"\",DATA!B73)","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(A79=\"\",\"\",IF(AND(Calcul_Perso!B79<='Parameters Perso'!$C$46,Calcul_Perso!B79>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A79=\"\",\"\",IF(AND(B79>='Parameters Perso'!$C$42,B79<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A79=\"\",\"\",IF(L79=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A79=\"\",\"\",IF(P79>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A79=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R79,IF(F79=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A79=\"\",\"\",IF(B79>'Parameters Perso'!$C$46,Y79*(1+$AJ$8)^-(B79-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A74=0,DATA!B74>100),\"\",DATA!A74)","v":""},{"$f":"IF(A80=\"\",\"\",DATA!B74)","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(A80=\"\",\"\",IF(AND(Calcul_Perso!B80<='Parameters Perso'!$C$46,Calcul_Perso!B80>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A80=\"\",\"\",IF(AND(B80>='Parameters Perso'!$C$42,B80<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A80=\"\",\"\",IF(L80=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A80=\"\",\"\",IF(P80>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A80=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R80,IF(F80=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A80=\"\",\"\",IF(B80>'Parameters Perso'!$C$46,Y80*(1+$AJ$8)^-(B80-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A75=0,DATA!B75>100),\"\",DATA!A75)","v":""},{"$f":"IF(A81=\"\",\"\",DATA!B75)","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(A81=\"\",\"\",IF(AND(Calcul_Perso!B81<='Parameters Perso'!$C$46,Calcul_Perso!B81>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A81=\"\",\"\",IF(AND(B81>='Parameters Perso'!$C$42,B81<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A81=\"\",\"\",IF(L81=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A81=\"\",\"\",IF(P81>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A81=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R81,IF(F81=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A81=\"\",\"\",IF(B81>'Parameters Perso'!$C$46,Y81*(1+$AJ$8)^-(B81-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A76=0,DATA!B76>100),\"\",DATA!A76)","v":""},{"$f":"IF(A82=\"\",\"\",DATA!B76)","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(A82=\"\",\"\",IF(AND(Calcul_Perso!B82<='Parameters Perso'!$C$46,Calcul_Perso!B82>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A82=\"\",\"\",IF(AND(B82>='Parameters Perso'!$C$42,B82<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A82=\"\",\"\",IF(L82=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A82=\"\",\"\",IF(P82>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A82=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R82,IF(F82=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A82=\"\",\"\",IF(B82>'Parameters Perso'!$C$46,Y82*(1+$AJ$8)^-(B82-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A77=0,DATA!B77>100),\"\",DATA!A77)","v":""},{"$f":"IF(A83=\"\",\"\",DATA!B77)","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(A83=\"\",\"\",IF(AND(Calcul_Perso!B83<='Parameters Perso'!$C$46,Calcul_Perso!B83>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A83=\"\",\"\",IF(AND(B83>='Parameters Perso'!$C$42,B83<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A83=\"\",\"\",IF(L83=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A83=\"\",\"\",IF(P83>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A83=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R83,IF(F83=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A83=\"\",\"\",IF(B83>'Parameters Perso'!$C$46,Y83*(1+$AJ$8)^-(B83-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A78=0,DATA!B78>100),\"\",DATA!A78)","v":""},{"$f":"IF(A84=\"\",\"\",DATA!B78)","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(A84=\"\",\"\",IF(AND(Calcul_Perso!B84<='Parameters Perso'!$C$46,Calcul_Perso!B84>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A84=\"\",\"\",IF(AND(B84>='Parameters Perso'!$C$42,B84<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A84=\"\",\"\",IF(L84=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A84=\"\",\"\",IF(P84>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A84=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R84,IF(F84=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A84=\"\",\"\",IF(B84>'Parameters Perso'!$C$46,Y84*(1+$AJ$8)^-(B84-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A79=0,DATA!B79>100),\"\",DATA!A79)","v":""},{"$f":"IF(A85=\"\",\"\",DATA!B79)","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(A85=\"\",\"\",IF(AND(Calcul_Perso!B85<='Parameters Perso'!$C$46,Calcul_Perso!B85>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A85=\"\",\"\",IF(AND(B85>='Parameters Perso'!$C$42,B85<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A85=\"\",\"\",IF(L85=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A85=\"\",\"\",IF(P85>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A85=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R85,IF(F85=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A85=\"\",\"\",IF(B85>'Parameters Perso'!$C$46,Y85*(1+$AJ$8)^-(B85-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A80=0,DATA!B80>100),\"\",DATA!A80)","v":""},{"$f":"IF(A86=\"\",\"\",DATA!B80)","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(A86=\"\",\"\",IF(AND(Calcul_Perso!B86<='Parameters Perso'!$C$46,Calcul_Perso!B86>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A86=\"\",\"\",IF(AND(B86>='Parameters Perso'!$C$42,B86<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A86=\"\",\"\",IF(L86=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A86=\"\",\"\",IF(P86>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A86=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R86,IF(F86=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A86=\"\",\"\",IF(B86>'Parameters Perso'!$C$46,Y86*(1+$AJ$8)^-(B86-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A81=0,DATA!B81>100),\"\",DATA!A81)","v":""},{"$f":"IF(A87=\"\",\"\",DATA!B81)","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(A87=\"\",\"\",IF(AND(Calcul_Perso!B87<='Parameters Perso'!$C$46,Calcul_Perso!B87>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A87=\"\",\"\",IF(AND(B87>='Parameters Perso'!$C$42,B87<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A87=\"\",\"\",IF(L87=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A87=\"\",\"\",IF(P87>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A87=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R87,IF(F87=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A87=\"\",\"\",IF(B87>'Parameters Perso'!$C$46,Y87*(1+$AJ$8)^-(B87-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A82=0,DATA!B82>100),\"\",DATA!A82)","v":""},{"$f":"IF(A88=\"\",\"\",DATA!B82)","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(A88=\"\",\"\",IF(AND(Calcul_Perso!B88<='Parameters Perso'!$C$46,Calcul_Perso!B88>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A88=\"\",\"\",IF(AND(B88>='Parameters Perso'!$C$42,B88<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A88=\"\",\"\",IF(L88=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A88=\"\",\"\",IF(P88>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A88=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R88,IF(F88=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A88=\"\",\"\",IF(B88>'Parameters Perso'!$C$46,Y88*(1+$AJ$8)^-(B88-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A83=0,DATA!B83>100),\"\",DATA!A83)","v":""},{"$f":"IF(A89=\"\",\"\",DATA!B83)","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(A89=\"\",\"\",IF(AND(Calcul_Perso!B89<='Parameters Perso'!$C$46,Calcul_Perso!B89>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A89=\"\",\"\",IF(AND(B89>='Parameters Perso'!$C$42,B89<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A89=\"\",\"\",IF(L89=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A89=\"\",\"\",IF(P89>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A89=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R89,IF(F89=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A89=\"\",\"\",IF(B89>'Parameters Perso'!$C$46,Y89*(1+$AJ$8)^-(B89-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A84=0,DATA!B84>100),\"\",DATA!A84)","v":""},{"$f":"IF(A90=\"\",\"\",DATA!B84)","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(A90=\"\",\"\",IF(AND(Calcul_Perso!B90<='Parameters Perso'!$C$46,Calcul_Perso!B90>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A90=\"\",\"\",IF(AND(B90>='Parameters Perso'!$C$42,B90<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A90=\"\",\"\",IF(L90=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A90=\"\",\"\",IF(P90>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A90=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R90,IF(F90=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A90=\"\",\"\",IF(B90>'Parameters Perso'!$C$46,Y90*(1+$AJ$8)^-(B90-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A85=0,DATA!B85>100),\"\",DATA!A85)","v":""},{"$f":"IF(A91=\"\",\"\",DATA!B85)","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(A91=\"\",\"\",IF(AND(Calcul_Perso!B91<='Parameters Perso'!$C$46,Calcul_Perso!B91>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A91=\"\",\"\",IF(AND(B91>='Parameters Perso'!$C$42,B91<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A91=\"\",\"\",IF(L91=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A91=\"\",\"\",IF(P91>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A91=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R91,IF(F91=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A91=\"\",\"\",IF(B91>'Parameters Perso'!$C$46,Y91*(1+$AJ$8)^-(B91-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A86=0,DATA!B86>100),\"\",DATA!A86)","v":""},{"$f":"IF(A92=\"\",\"\",DATA!B86)","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(A92=\"\",\"\",IF(AND(Calcul_Perso!B92<='Parameters Perso'!$C$46,Calcul_Perso!B92>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A92=\"\",\"\",IF(AND(B92>='Parameters Perso'!$C$42,B92<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A92=\"\",\"\",IF(L92=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A92=\"\",\"\",IF(P92>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A92=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R92,IF(F92=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A92=\"\",\"\",IF(B92>'Parameters Perso'!$C$46,Y92*(1+$AJ$8)^-(B92-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A87=0,DATA!B87>100),\"\",DATA!A87)","v":""},{"$f":"IF(A93=\"\",\"\",DATA!B87)","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(A93=\"\",\"\",IF(AND(Calcul_Perso!B93<='Parameters Perso'!$C$46,Calcul_Perso!B93>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A93=\"\",\"\",IF(AND(B93>='Parameters Perso'!$C$42,B93<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A93=\"\",\"\",IF(L93=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A93=\"\",\"\",IF(P93>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A93=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R93,IF(F93=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A93=\"\",\"\",IF(B93>'Parameters Perso'!$C$46,Y93*(1+$AJ$8)^-(B93-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A88=0,DATA!B88>100),\"\",DATA!A88)","v":""},{"$f":"IF(A94=\"\",\"\",DATA!B88)","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(A94=\"\",\"\",IF(AND(Calcul_Perso!B94<='Parameters Perso'!$C$46,Calcul_Perso!B94>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A94=\"\",\"\",IF(AND(B94>='Parameters Perso'!$C$42,B94<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A94=\"\",\"\",IF(L94=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A94=\"\",\"\",IF(P94>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A94=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R94,IF(F94=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A94=\"\",\"\",IF(B94>'Parameters Perso'!$C$46,Y94*(1+$AJ$8)^-(B94-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A89=0,DATA!B89>100),\"\",DATA!A89)","v":""},{"$f":"IF(A95=\"\",\"\",DATA!B89)","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(A95=\"\",\"\",IF(AND(Calcul_Perso!B95<='Parameters Perso'!$C$46,Calcul_Perso!B95>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A95=\"\",\"\",IF(AND(B95>='Parameters Perso'!$C$42,B95<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A95=\"\",\"\",IF(L95=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A95=\"\",\"\",IF(P95>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A95=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R95,IF(F95=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A95=\"\",\"\",IF(B95>'Parameters Perso'!$C$46,Y95*(1+$AJ$8)^-(B95-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A90=0,DATA!B90>100),\"\",DATA!A90)","v":""},{"$f":"IF(A96=\"\",\"\",DATA!B90)","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(A96=\"\",\"\",IF(AND(Calcul_Perso!B96<='Parameters Perso'!$C$46,Calcul_Perso!B96>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A96=\"\",\"\",IF(AND(B96>='Parameters Perso'!$C$42,B96<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A96=\"\",\"\",IF(L96=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A96=\"\",\"\",IF(P96>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A96=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R96,IF(F96=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A96=\"\",\"\",IF(B96>'Parameters Perso'!$C$46,Y96*(1+$AJ$8)^-(B96-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A91=0,DATA!B91>100),\"\",DATA!A91)","v":""},{"$f":"IF(A97=\"\",\"\",DATA!B91)","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(A97=\"\",\"\",IF(AND(Calcul_Perso!B97<='Parameters Perso'!$C$46,Calcul_Perso!B97>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A97=\"\",\"\",IF(AND(B97>='Parameters Perso'!$C$42,B97<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A97=\"\",\"\",IF(L97=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A97=\"\",\"\",IF(P97>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A97=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R97,IF(F97=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A97=\"\",\"\",IF(B97>'Parameters Perso'!$C$46,Y97*(1+$AJ$8)^-(B97-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A92=0,DATA!B92>100),\"\",DATA!A92)","v":""},{"$f":"IF(A98=\"\",\"\",DATA!B92)","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(A98=\"\",\"\",IF(AND(Calcul_Perso!B98<='Parameters Perso'!$C$46,Calcul_Perso!B98>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A98=\"\",\"\",IF(AND(B98>='Parameters Perso'!$C$42,B98<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A98=\"\",\"\",IF(L98=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A98=\"\",\"\",IF(P98>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A98=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R98,IF(F98=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A98=\"\",\"\",IF(B98>'Parameters Perso'!$C$46,Y98*(1+$AJ$8)^-(B98-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A93=0,DATA!B93>100),\"\",DATA!A93)","v":""},{"$f":"IF(A99=\"\",\"\",DATA!B93)","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(A99=\"\",\"\",IF(AND(Calcul_Perso!B99<='Parameters Perso'!$C$46,Calcul_Perso!B99>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A99=\"\",\"\",IF(AND(B99>='Parameters Perso'!$C$42,B99<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A99=\"\",\"\",IF(L99=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A99=\"\",\"\",IF(P99>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A99=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R99,IF(F99=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A99=\"\",\"\",IF(B99>'Parameters Perso'!$C$46,Y99*(1+$AJ$8)^-(B99-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A94=0,DATA!B94>100),\"\",DATA!A94)","v":""},{"$f":"IF(A100=\"\",\"\",DATA!B94)","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(A100=\"\",\"\",IF(AND(Calcul_Perso!B100<='Parameters Perso'!$C$46,Calcul_Perso!B100>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A100=\"\",\"\",IF(AND(B100>='Parameters Perso'!$C$42,B100<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A100=\"\",\"\",IF(L100=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A100=\"\",\"\",IF(P100>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A100=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R100,IF(F100=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A100=\"\",\"\",IF(B100>'Parameters Perso'!$C$46,Y100*(1+$AJ$8)^-(B100-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A95=0,DATA!B95>100),\"\",DATA!A95)","v":""},{"$f":"IF(A101=\"\",\"\",DATA!B95)","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(A101=\"\",\"\",IF(AND(Calcul_Perso!B101<='Parameters Perso'!$C$46,Calcul_Perso!B101>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A101=\"\",\"\",IF(AND(B101>='Parameters Perso'!$C$42,B101<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A101=\"\",\"\",IF(L101=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A101=\"\",\"\",IF(P101>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A101=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R101,IF(F101=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A101=\"\",\"\",IF(B101>'Parameters Perso'!$C$46,Y101*(1+$AJ$8)^-(B101-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A96=0,DATA!B96>100),\"\",DATA!A96)","v":""},{"$f":"IF(A102=\"\",\"\",DATA!B96)","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(A102=\"\",\"\",IF(AND(Calcul_Perso!B102<='Parameters Perso'!$C$46,Calcul_Perso!B102>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A102=\"\",\"\",IF(AND(B102>='Parameters Perso'!$C$42,B102<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A102=\"\",\"\",IF(L102=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A102=\"\",\"\",IF(P102>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A102=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R102,IF(F102=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A102=\"\",\"\",IF(B102>'Parameters Perso'!$C$46,Y102*(1+$AJ$8)^-(B102-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A97=0,DATA!B97>100),\"\",DATA!A97)","v":""},{"$f":"IF(A103=\"\",\"\",DATA!B97)","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(A103=\"\",\"\",IF(AND(Calcul_Perso!B103<='Parameters Perso'!$C$46,Calcul_Perso!B103>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A103=\"\",\"\",IF(AND(B103>='Parameters Perso'!$C$42,B103<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A103=\"\",\"\",IF(L103=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A103=\"\",\"\",IF(P103>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A103=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R103,IF(F103=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A103=\"\",\"\",IF(B103>'Parameters Perso'!$C$46,Y103*(1+$AJ$8)^-(B103-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A98=0,DATA!B98>100),\"\",DATA!A98)","v":""},{"$f":"IF(A104=\"\",\"\",DATA!B98)","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(A104=\"\",\"\",IF(AND(Calcul_Perso!B104<='Parameters Perso'!$C$46,Calcul_Perso!B104>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A104=\"\",\"\",IF(AND(B104>='Parameters Perso'!$C$42,B104<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A104=\"\",\"\",IF(L104=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A104=\"\",\"\",IF(P104>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A104=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R104,IF(F104=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A104=\"\",\"\",IF(B104>'Parameters Perso'!$C$46,Y104*(1+$AJ$8)^-(B104-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A99=0,DATA!B99>100),\"\",DATA!A99)","v":""},{"$f":"IF(A105=\"\",\"\",DATA!B99)","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(A105=\"\",\"\",IF(AND(Calcul_Perso!B105<='Parameters Perso'!$C$46,Calcul_Perso!B105>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A105=\"\",\"\",IF(AND(B105>='Parameters Perso'!$C$42,B105<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A105=\"\",\"\",IF(L105=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A105=\"\",\"\",IF(P105>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A105=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R105,IF(F105=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A105=\"\",\"\",IF(B105>'Parameters Perso'!$C$46,Y105*(1+$AJ$8)^-(B105-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A100=0,DATA!B100>100),\"\",DATA!A100)","v":""},{"$f":"IF(A106=\"\",\"\",DATA!B100)","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(A106=\"\",\"\",IF(AND(Calcul_Perso!B106<='Parameters Perso'!$C$46,Calcul_Perso!B106>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A106=\"\",\"\",IF(AND(B106>='Parameters Perso'!$C$42,B106<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A106=\"\",\"\",IF(L106=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A106=\"\",\"\",IF(P106>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A106=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R106,IF(F106=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A106=\"\",\"\",IF(B106>'Parameters Perso'!$C$46,Y106*(1+$AJ$8)^-(B106-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]
[{"$f":"IF(OR(DATA!A101=0,DATA!B101>100),\"\",DATA!A101)","v":""},{"$f":"IF(A107=\"\",\"\",DATA!B101)","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(A107=\"\",\"\",IF(AND(Calcul_Perso!B107<='Parameters Perso'!$C$46,Calcul_Perso!B107>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A107=\"\",\"\",IF(AND(B107>='Parameters Perso'!$C$42,B107<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A107=\"\",\"\",IF(L107=\"FAUX\",0,'Parameters Perso'!$C$41))","v":""},"","","",{"$f":"IF(A107=\"\",\"\",IF(P107>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","","","",{"$f":"IF(A107=\"\",\"\",-IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R107,IF(F107=\"FAUX\",0,$AS$2)))","v":""},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"Yes\",'Parameters Perso'!$G$58=\"Oui\"),-HLOOKUP($Y$4,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A107=\"\",\"\",IF(B107>'Parameters Perso'!$C$46,Y107*(1+$AJ$8)^-(B107-'Parameters Perso'!$C$46),0))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Perso'!$G$58=\"No\",'Parameters Perso'!$G$58=\"Non\"),0,HLOOKUP(IF('Parameters Perso'!$M$1=\"A\",Calcul_Perso!$AV$2,Calcul_Perso!$AV$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},""]

{"sheet":"Calcul_Perso_Loan+1%","index":26,"n_rows":107,"n_cols":22,"rows_kept":107,"cut":false,"hidden":true,"merged":[[0,11,0,12]]}
["Product iD","Couleur","A & B",{"$f":"\"Solde désiré à \" & 'Parameters Perso'!C46","v":"Solde désiré à 0"},"Nombre d'année (B)","Loan interest","CF dérivés","Il s'agit des mêmes calculs que \"Calcul_Perso\" mais avec loan rate + 1%. S'il y a des modifications à faire, les faires dans \"Calcul_perso\", faire un copier-coller de l'onglet, retirer la partie placement alternatif et relinker le nouvel onglet au raport",null,null,null,"Asked vs True"]
[{"$f":"'Parameters Perso'!$C$22&\"-\"&'Parameters Perso'!$M$1","v":"0-A"},null,null,{"$f":"VLOOKUP('Parameters Perso'!C46,B7:D107,3,FALSE)*'Parameters Perso'!C48","v":{"$error":"#N/A"}},{"$f":"'Parameters Perso'!C46-'Parameters Perso'!C45+1","v":1},{"$f":"'Parameters Perso'!C37+1%","v":6.0000000000000005E-2},{"$f":"IF(I5=TRUE,G4,IF('Parameters Perso'!E49=1,Calcul_Perso!G2,MIN('Scénario initial'!I640,'Parameters Perso'!C41)))","v":0},null,null,null,null,"Asked","True",null,null,null,{"$f":"SUM(Q3:Q4)","v":0}]
[null,null,null,null,null,"Ancienne formule de la case G2",{"$f":"ROUNDDOWN(D2/(((F2+1)^('Calcul_Perso_Loan+1%'!E2)-1)/F2),-2)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Q8:Q107,\"FAU*\")","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(G4,-2)","v":2.7182033627436298E+25},2.7182033627436315E+25,{"$f":"MAX(J8:J107)","v":0},"Itération en cours",null,null,null,null,null,null,null,{"$f":"COUNTIF(Q8:Q107,\"VRA*\")","v":0}]
[3,2,4,5,6,null,null,null,"FAUX",null,null,null,{"$f":"SUM(M8:M107)","v":0},null,null,null,null,{"$f":"SUM(R8:R107)","v":0},{"$f":"IF(AND('Parameters Perso'!C39=\"A\",R5<M5),1,0)","v":0}]
["Insurance","Insurance","Insurance","Insurance","Insurance","B","B","B","B","B","B","A","A","A","A","A","A","A","A","A","A","A"]
[{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,A5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,B5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,C5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,D5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,E5,FALSE)","v":{"$error":"#N/A"}},"IRS\nVecteur CF","IRS \nBank Loan CF","IRS\nLoan Balance","IRS\nLoan Interest","IRS\nLTV ratio","IRS\nBank Loan\nEstate Value","IRS\nVecteur CF\n(Asked)","IRS\nBank loan CF (Asked)","IRS\nLoan balance (Asked)","IRS\nLoan Interest (Asked)","IRS\nLTV ratio \n(Asked)","IRS\nCan the Bank do the loan?","IRS\nBank Loan CF (True)","IRS\nLoan balance (True)","IRS\nLoan Interest (True)","IRS\nLTV ratio \n(True)","IRS\nBank Loan\nEstate Value"]
[{"$f":"IF(DATA!A2=0,\"\",DATA!A2)","v":""},{"$f":"IF(A8=\"\",\"\",DATA!B2)","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B8<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B8>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(F8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,G8,H7*(1+$F$2)+G8))","v":""},0,0,{"$f":"IF(A8=\"\",\"\",E8-H8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(B8>='Parameters Perso'!$C$42,B8<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(L8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",M8)","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,N8=0),0,N8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(P8>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(Q8=\"VRAI\",M8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,R8,S7*(1+$F$2)+R8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,S8=0),0,S8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",E8-S8)","v":""}]
[{"$f":"IF(DATA!A3=0,\"\",DATA!A3)","v":""},{"$f":"IF(A9=\"\",\"\",DATA!B3)","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B9<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B9>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(F9=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(A9=1,G9,H8*(1+$F$2)+G9))","v":""},{"$f":"IF(A9=\"\",\"\",H8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,H9=0),0,H9/D9))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(AND(B9>='Parameters Perso'!$C$42,B9<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(L9=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A9=\"\",\"\",N8*(1+$F$2)+M9)","v":""},{"$f":"IF(A9=\"\",\"\",N8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,N9=0),0,N9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(P9>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(Q9=\"VRAI\",M9,0))","v":""},{"$f":"IF(A9=\"\",\"\",IF(A9=1,R9,S8*(1+$F$2)+R9))","v":""},{"$f":"IF(A9=\"\",\"\",S8*($F$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,S9=0),0,S9/D9))","v":""},""]
[{"$f":"IF(DATA!A4=0,\"\",DATA!A4)","v":""},{"$f":"IF(A10=\"\",\"\",DATA!B4)","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B10<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B10>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,G10,H9*(1+$F$2)+G10))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND(D10=0,H10=0),0,H10/D10))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND(B10>='Parameters Perso'!$C$42,B10<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","",{"$f":"IF(A10=\"\",\"\",IF(AND(D10=0,N10=0),0,N10/D10))","v":""},{"$f":"IF(A10=\"\",\"\",IF(P10>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,R10,S9*(1+$F$2)+R10))","v":""},"","",""]
[{"$f":"IF(DATA!A5=0,\"\",DATA!A5)","v":""},{"$f":"IF(A11=\"\",\"\",DATA!B5)","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B11<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B11>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A11=\"\",\"\",IF(AND(B11>='Parameters Perso'!$C$42,B11<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF(P11>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A6=0,\"\",DATA!A6)","v":""},{"$f":"IF(A12=\"\",\"\",DATA!B6)","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B12<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B12>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A12=\"\",\"\",IF(AND(B12>='Parameters Perso'!$C$42,B12<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF(P12>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A7=0,\"\",DATA!A7)","v":""},{"$f":"IF(A13=\"\",\"\",DATA!B7)","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B13<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B13>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A13=\"\",\"\",IF(AND(B13>='Parameters Perso'!$C$42,B13<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF(P13>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A8=0,\"\",DATA!A8)","v":""},{"$f":"IF(A14=\"\",\"\",DATA!B8)","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B14<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B14>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A14=\"\",\"\",IF(AND(B14>='Parameters Perso'!$C$42,B14<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF(P14>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A9=0,\"\",DATA!A9)","v":""},{"$f":"IF(A15=\"\",\"\",DATA!B9)","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B15<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B15>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A15=\"\",\"\",IF(AND(B15>='Parameters Perso'!$C$42,B15<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF(P15>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A10=0,\"\",DATA!A10)","v":""},{"$f":"IF(A16=\"\",\"\",DATA!B10)","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B16<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B16>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A16=\"\",\"\",IF(AND(B16>='Parameters Perso'!$C$42,B16<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF(P16>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A11=0,\"\",DATA!A11)","v":""},{"$f":"IF(A17=\"\",\"\",DATA!B11)","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B17<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B17>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A17=\"\",\"\",IF(AND(B17>='Parameters Perso'!$C$42,B17<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF(P17>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A12=0,\"\",DATA!A12)","v":""},{"$f":"IF(A18=\"\",\"\",DATA!B12)","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B18<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B18>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A18=\"\",\"\",IF(AND(B18>='Parameters Perso'!$C$42,B18<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF(P18>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A13=0,\"\",DATA!A13)","v":""},{"$f":"IF(A19=\"\",\"\",DATA!B13)","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B19<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B19>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A19=\"\",\"\",IF(AND(B19>='Parameters Perso'!$C$42,B19<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF(P19>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A14=0,\"\",DATA!A14)","v":""},{"$f":"IF(A20=\"\",\"\",DATA!B14)","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B20<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B20>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A20=\"\",\"\",IF(AND(B20>='Parameters Perso'!$C$42,B20<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF(P20>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A15=0,\"\",DATA!A15)","v":""},{"$f":"IF(A21=\"\",\"\",DATA!B15)","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B21<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B21>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A21=\"\",\"\",IF(AND(B21>='Parameters Perso'!$C$42,B21<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF(P21>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A16=0,\"\",DATA!A16)","v":""},{"$f":"IF(A22=\"\",\"\",DATA!B16)","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B22<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B22>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A22=\"\",\"\",IF(AND(B22>='Parameters Perso'!$C$42,B22<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(P22>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A17=0,\"\",DATA!A17)","v":""},{"$f":"IF(A23=\"\",\"\",DATA!B17)","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B23<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B23>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A23=\"\",\"\",IF(AND(B23>='Parameters Perso'!$C$42,B23<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF(P23>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A18=0,\"\",DATA!A18)","v":""},{"$f":"IF(A24=\"\",\"\",DATA!B18)","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B24<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B24>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A24=\"\",\"\",IF(AND(B24>='Parameters Perso'!$C$42,B24<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF(P24>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A19=0,\"\",DATA!A19)","v":""},{"$f":"IF(A25=\"\",\"\",DATA!B19)","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B25<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B25>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A25=\"\",\"\",IF(AND(B25>='Parameters Perso'!$C$42,B25<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF(P25>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A20=0,\"\",DATA!A20)","v":""},{"$f":"IF(A26=\"\",\"\",DATA!B20)","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(A26=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B26<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B26>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A26=\"\",\"\",IF(AND(B26>='Parameters Perso'!$C$42,B26<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF(P26>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A21=0,\"\",DATA!A21)","v":""},{"$f":"IF(A27=\"\",\"\",DATA!B21)","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(A27=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B27<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B27>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A27=\"\",\"\",IF(AND(B27>='Parameters Perso'!$C$42,B27<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF(P27>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A22=0,\"\",DATA!A22)","v":""},{"$f":"IF(A28=\"\",\"\",DATA!B22)","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(A28=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B28<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B28>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A28=\"\",\"\",IF(AND(B28>='Parameters Perso'!$C$42,B28<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF(P28>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A23=0,\"\",DATA!A23)","v":""},{"$f":"IF(A29=\"\",\"\",DATA!B23)","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(A29=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B29<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B29>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A29=\"\",\"\",IF(AND(B29>='Parameters Perso'!$C$42,B29<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF(P29>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A24=0,\"\",DATA!A24)","v":""},{"$f":"IF(A30=\"\",\"\",DATA!B24)","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(A30=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B30<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B30>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A30=\"\",\"\",IF(AND(B30>='Parameters Perso'!$C$42,B30<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF(P30>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A25=0,\"\",DATA!A25)","v":""},{"$f":"IF(A31=\"\",\"\",DATA!B25)","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(A31=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B31<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B31>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A31=\"\",\"\",IF(AND(B31>='Parameters Perso'!$C$42,B31<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF(P31>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A26=0,\"\",DATA!A26)","v":""},{"$f":"IF(A32=\"\",\"\",DATA!B26)","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(A32=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B32<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B32>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A32=\"\",\"\",IF(AND(B32>='Parameters Perso'!$C$42,B32<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF(P32>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A27=0,\"\",DATA!A27)","v":""},{"$f":"IF(A33=\"\",\"\",DATA!B27)","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(A33=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B33<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B33>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A33=\"\",\"\",IF(AND(B33>='Parameters Perso'!$C$42,B33<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF(P33>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A28=0,\"\",DATA!A28)","v":""},{"$f":"IF(A34=\"\",\"\",DATA!B28)","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(A34=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B34<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B34>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A34=\"\",\"\",IF(AND(B34>='Parameters Perso'!$C$42,B34<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF(P34>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A29=0,\"\",DATA!A29)","v":""},{"$f":"IF(A35=\"\",\"\",DATA!B29)","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(A35=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B35<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B35>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A35=\"\",\"\",IF(AND(B35>='Parameters Perso'!$C$42,B35<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF(P35>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A30=0,\"\",DATA!A30)","v":""},{"$f":"IF(A36=\"\",\"\",DATA!B30)","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(A36=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B36<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B36>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A36=\"\",\"\",IF(AND(B36>='Parameters Perso'!$C$42,B36<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF(P36>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A31=0,\"\",DATA!A31)","v":""},{"$f":"IF(A37=\"\",\"\",DATA!B31)","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(A37=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B37<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B37>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A37=\"\",\"\",IF(AND(B37>='Parameters Perso'!$C$42,B37<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF(P37>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A32=0,\"\",DATA!A32)","v":""},{"$f":"IF(A38=\"\",\"\",DATA!B32)","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(A38=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B38<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B38>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A38=\"\",\"\",IF(AND(B38>='Parameters Perso'!$C$42,B38<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF(P38>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A33=0,\"\",DATA!A33)","v":""},{"$f":"IF(A39=\"\",\"\",DATA!B33)","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(A39=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B39<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B39>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A39=\"\",\"\",IF(AND(B39>='Parameters Perso'!$C$42,B39<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF(P39>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A34=0,\"\",DATA!A34)","v":""},{"$f":"IF(A40=\"\",\"\",DATA!B34)","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(A40=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B40<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B40>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A40=\"\",\"\",IF(AND(B40>='Parameters Perso'!$C$42,B40<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF(P40>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A35=0,\"\",DATA!A35)","v":""},{"$f":"IF(A41=\"\",\"\",DATA!B35)","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(A41=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B41<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B41>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A41=\"\",\"\",IF(AND(B41>='Parameters Perso'!$C$42,B41<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF(P41>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A36=0,\"\",DATA!A36)","v":""},{"$f":"IF(A42=\"\",\"\",DATA!B36)","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(A42=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B42<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B42>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A42=\"\",\"\",IF(AND(B42>='Parameters Perso'!$C$42,B42<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF(P42>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A37=0,\"\",DATA!A37)","v":""},{"$f":"IF(A43=\"\",\"\",DATA!B37)","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(A43=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B43<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B43>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A43=\"\",\"\",IF(AND(B43>='Parameters Perso'!$C$42,B43<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF(P43>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A38=0,\"\",DATA!A38)","v":""},{"$f":"IF(A44=\"\",\"\",DATA!B38)","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(A44=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B44<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B44>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A44=\"\",\"\",IF(AND(B44>='Parameters Perso'!$C$42,B44<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF(P44>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A39=0,\"\",DATA!A39)","v":""},{"$f":"IF(A45=\"\",\"\",DATA!B39)","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(A45=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B45<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B45>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A45=\"\",\"\",IF(AND(B45>='Parameters Perso'!$C$42,B45<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF(P45>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A40=0,\"\",DATA!A40)","v":""},{"$f":"IF(A46=\"\",\"\",DATA!B40)","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(A46=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B46<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B46>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A46=\"\",\"\",IF(AND(B46>='Parameters Perso'!$C$42,B46<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF(P46>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A41=0,\"\",DATA!A41)","v":""},{"$f":"IF(A47=\"\",\"\",DATA!B41)","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(A47=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B47<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B47>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A47=\"\",\"\",IF(AND(B47>='Parameters Perso'!$C$42,B47<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF(P47>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A42=0,\"\",DATA!A42)","v":""},{"$f":"IF(A48=\"\",\"\",DATA!B42)","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(A48=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B48<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B48>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A48=\"\",\"\",IF(AND(B48>='Parameters Perso'!$C$42,B48<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF(P48>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A43=0,\"\",DATA!A43)","v":""},{"$f":"IF(A49=\"\",\"\",DATA!B43)","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(A49=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B49<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B49>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A49=\"\",\"\",IF(AND(B49>='Parameters Perso'!$C$42,B49<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF(P49>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A44=0,\"\",DATA!A44)","v":""},{"$f":"IF(A50=\"\",\"\",DATA!B44)","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(A50=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B50<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B50>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A50=\"\",\"\",IF(AND(B50>='Parameters Perso'!$C$42,B50<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF(P50>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A45=0,\"\",DATA!A45)","v":""},{"$f":"IF(A51=\"\",\"\",DATA!B45)","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(A51=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B51<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B51>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A51=\"\",\"\",IF(AND(B51>='Parameters Perso'!$C$42,B51<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF(P51>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A46=0,\"\",DATA!A46)","v":""},{"$f":"IF(A52=\"\",\"\",DATA!B46)","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(A52=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B52<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B52>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A52=\"\",\"\",IF(AND(B52>='Parameters Perso'!$C$42,B52<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF(P52>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A47=0,\"\",DATA!A47)","v":""},{"$f":"IF(A53=\"\",\"\",DATA!B47)","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(A53=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B53<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B53>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A53=\"\",\"\",IF(AND(B53>='Parameters Perso'!$C$42,B53<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF(P53>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A48=0,\"\",DATA!A48)","v":""},{"$f":"IF(A54=\"\",\"\",DATA!B48)","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(A54=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B54<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B54>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A54=\"\",\"\",IF(AND(B54>='Parameters Perso'!$C$42,B54<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF(P54>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A49=0,\"\",DATA!A49)","v":""},{"$f":"IF(A55=\"\",\"\",DATA!B49)","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(A55=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B55<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B55>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A55=\"\",\"\",IF(AND(B55>='Parameters Perso'!$C$42,B55<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF(P55>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A50=0,\"\",DATA!A50)","v":""},{"$f":"IF(A56=\"\",\"\",DATA!B50)","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(A56=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B56<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B56>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A56=\"\",\"\",IF(AND(B56>='Parameters Perso'!$C$42,B56<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF(P56>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A51=0,\"\",DATA!A51)","v":""},{"$f":"IF(A57=\"\",\"\",DATA!B51)","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(A57=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B57<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B57>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A57=\"\",\"\",IF(AND(B57>='Parameters Perso'!$C$42,B57<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF(P57>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A52=0,\"\",DATA!A52)","v":""},{"$f":"IF(A58=\"\",\"\",DATA!B52)","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(A58=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B58<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B58>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A58=\"\",\"\",IF(AND(B58>='Parameters Perso'!$C$42,B58<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF(P58>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A53=0,\"\",DATA!A53)","v":""},{"$f":"IF(A59=\"\",\"\",DATA!B53)","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(A59=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B59<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B59>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A59=\"\",\"\",IF(AND(B59>='Parameters Perso'!$C$42,B59<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF(P59>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A54=0,\"\",DATA!A54)","v":""},{"$f":"IF(A60=\"\",\"\",DATA!B54)","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(A60=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B60<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B60>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A60=\"\",\"\",IF(AND(B60>='Parameters Perso'!$C$42,B60<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF(P60>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A55=0,\"\",DATA!A55)","v":""},{"$f":"IF(A61=\"\",\"\",DATA!B55)","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(A61=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B61<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B61>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A61=\"\",\"\",IF(AND(B61>='Parameters Perso'!$C$42,B61<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF(P61>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A56=0,\"\",DATA!A56)","v":""},{"$f":"IF(A62=\"\",\"\",DATA!B56)","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(A62=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B62<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B62>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A62=\"\",\"\",IF(AND(B62>='Parameters Perso'!$C$42,B62<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF(P62>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A57=0,\"\",DATA!A57)","v":""},{"$f":"IF(A63=\"\",\"\",DATA!B57)","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(A63=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B63<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B63>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A63=\"\",\"\",IF(AND(B63>='Parameters Perso'!$C$42,B63<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF(P63>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A58=0,\"\",DATA!A58)","v":""},{"$f":"IF(A64=\"\",\"\",DATA!B58)","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(A64=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B64<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B64>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A64=\"\",\"\",IF(AND(B64>='Parameters Perso'!$C$42,B64<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF(P64>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A59=0,\"\",DATA!A59)","v":""},{"$f":"IF(A65=\"\",\"\",DATA!B59)","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(A65=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B65<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B65>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A65=\"\",\"\",IF(AND(B65>='Parameters Perso'!$C$42,B65<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF(P65>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A60=0,\"\",DATA!A60)","v":""},{"$f":"IF(A66=\"\",\"\",DATA!B60)","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(A66=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B66<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B66>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A66=\"\",\"\",IF(AND(B66>='Parameters Perso'!$C$42,B66<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF(P66>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A61=0,\"\",DATA!A61)","v":""},{"$f":"IF(A67=\"\",\"\",DATA!B61)","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(A67=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B67<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B67>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A67=\"\",\"\",IF(AND(B67>='Parameters Perso'!$C$42,B67<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF(P67>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A62=0,\"\",DATA!A62)","v":""},{"$f":"IF(A68=\"\",\"\",DATA!B62)","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(A68=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B68<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B68>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A68=\"\",\"\",IF(AND(B68>='Parameters Perso'!$C$42,B68<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF(P68>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A63=0,\"\",DATA!A63)","v":""},{"$f":"IF(A69=\"\",\"\",DATA!B63)","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(A69=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B69<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B69>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A69=\"\",\"\",IF(AND(B69>='Parameters Perso'!$C$42,B69<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF(P69>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A64=0,\"\",DATA!A64)","v":""},{"$f":"IF(A70=\"\",\"\",DATA!B64)","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(A70=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B70<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B70>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A70=\"\",\"\",IF(AND(B70>='Parameters Perso'!$C$42,B70<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF(P70>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A65=0,\"\",DATA!A65)","v":""},{"$f":"IF(A71=\"\",\"\",DATA!B65)","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(A71=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B71<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B71>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A71=\"\",\"\",IF(AND(B71>='Parameters Perso'!$C$42,B71<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF(P71>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A66=0,\"\",DATA!A66)","v":""},{"$f":"IF(A72=\"\",\"\",DATA!B66)","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B72<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B72>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A72=\"\",\"\",E72-H72)","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND(B72>='Parameters Perso'!$C$42,B72<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A72=\"\",\"\",IF(P72>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(Q72=\"VRAI\",M72,0))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",E72-S72)","v":""}]
[{"$f":"IF(DATA!A67=0,\"\",DATA!A67)","v":""},{"$f":"IF(A73=\"\",\"\",DATA!B67)","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B73<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B73>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A73=\"\",\"\",IF(F73=\"FAUX\",0,$G$2))","v":""},"",{"$f":"IF(A73=\"\",\"\",H72*($F$2))","v":""},"","",{"$f":"IF(A73=\"\",\"\",IF(AND(B73>='Parameters Perso'!$C$42,B73<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A73=\"\",\"\",IF(L73=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A73=\"\",\"\",N72*(1+$F$2)+M73)","v":""},{"$f":"IF(A73=\"\",\"\",N72*($F$2))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(P73>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","",{"$f":"IF(A73=\"\",\"\",S72*($F$2))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,S73=0),0,S73/D73))","v":""},""]
[{"$f":"IF(DATA!A68=0,\"\",DATA!A68)","v":""},{"$f":"IF(A74=\"\",\"\",DATA!B68)","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(A74=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B74<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B74>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,G74,H73*(1+$F$2)+G74))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(D74=0,H74=0),0,H74/D74))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(B74>='Parameters Perso'!$C$42,B74<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","",{"$f":"IF(A74=\"\",\"\",IF(AND(D74=0,N74=0),0,N74/D74))","v":""},{"$f":"IF(A74=\"\",\"\",IF(P74>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,R74,S73*(1+$F$2)+R74))","v":""},"","",""]
[{"$f":"IF(DATA!A69=0,\"\",DATA!A69)","v":""},{"$f":"IF(A75=\"\",\"\",DATA!B69)","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(A75=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B75<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B75>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A75=\"\",\"\",IF(AND(B75>='Parameters Perso'!$C$42,B75<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF(P75>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A70=0,\"\",DATA!A70)","v":""},{"$f":"IF(A76=\"\",\"\",DATA!B70)","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(A76=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B76<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B76>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A76=\"\",\"\",IF(AND(B76>='Parameters Perso'!$C$42,B76<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF(P76>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A71=0,\"\",DATA!A71)","v":""},{"$f":"IF(A77=\"\",\"\",DATA!B71)","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(A77=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B77<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B77>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A77=\"\",\"\",IF(AND(B77>='Parameters Perso'!$C$42,B77<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF(P77>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A72=0,\"\",DATA!A72)","v":""},{"$f":"IF(A78=\"\",\"\",DATA!B72)","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(A78=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B78<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B78>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A78=\"\",\"\",IF(AND(B78>='Parameters Perso'!$C$42,B78<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF(P78>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A73=0,\"\",DATA!A73)","v":""},{"$f":"IF(A79=\"\",\"\",DATA!B73)","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(A79=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B79<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B79>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A79=\"\",\"\",IF(AND(B79>='Parameters Perso'!$C$42,B79<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF(P79>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A74=0,\"\",DATA!A74)","v":""},{"$f":"IF(A80=\"\",\"\",DATA!B74)","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(A80=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B80<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B80>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A80=\"\",\"\",IF(AND(B80>='Parameters Perso'!$C$42,B80<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF(P80>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A75=0,\"\",DATA!A75)","v":""},{"$f":"IF(A81=\"\",\"\",DATA!B75)","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(A81=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B81<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B81>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A81=\"\",\"\",IF(AND(B81>='Parameters Perso'!$C$42,B81<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF(P81>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A76=0,\"\",DATA!A76)","v":""},{"$f":"IF(A82=\"\",\"\",DATA!B76)","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(A82=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B82<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B82>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A82=\"\",\"\",IF(AND(B82>='Parameters Perso'!$C$42,B82<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF(P82>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A77=0,\"\",DATA!A77)","v":""},{"$f":"IF(A83=\"\",\"\",DATA!B77)","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(A83=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B83<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B83>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A83=\"\",\"\",IF(AND(B83>='Parameters Perso'!$C$42,B83<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF(P83>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A78=0,\"\",DATA!A78)","v":""},{"$f":"IF(A84=\"\",\"\",DATA!B78)","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(A84=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B84<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B84>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A84=\"\",\"\",IF(AND(B84>='Parameters Perso'!$C$42,B84<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF(P84>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A79=0,\"\",DATA!A79)","v":""},{"$f":"IF(A85=\"\",\"\",DATA!B79)","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(A85=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B85<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B85>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A85=\"\",\"\",IF(AND(B85>='Parameters Perso'!$C$42,B85<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF(P85>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A80=0,\"\",DATA!A80)","v":""},{"$f":"IF(A86=\"\",\"\",DATA!B80)","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(A86=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B86<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B86>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A86=\"\",\"\",IF(AND(B86>='Parameters Perso'!$C$42,B86<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF(P86>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A81=0,\"\",DATA!A81)","v":""},{"$f":"IF(A87=\"\",\"\",DATA!B81)","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(A87=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B87<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B87>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A87=\"\",\"\",IF(AND(B87>='Parameters Perso'!$C$42,B87<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF(P87>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A82=0,\"\",DATA!A82)","v":""},{"$f":"IF(A88=\"\",\"\",DATA!B82)","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(A88=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B88<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B88>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A88=\"\",\"\",IF(AND(B88>='Parameters Perso'!$C$42,B88<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF(P88>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A83=0,\"\",DATA!A83)","v":""},{"$f":"IF(A89=\"\",\"\",DATA!B83)","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(A89=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B89<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B89>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A89=\"\",\"\",IF(AND(B89>='Parameters Perso'!$C$42,B89<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF(P89>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A84=0,\"\",DATA!A84)","v":""},{"$f":"IF(A90=\"\",\"\",DATA!B84)","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(A90=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B90<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B90>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A90=\"\",\"\",IF(AND(B90>='Parameters Perso'!$C$42,B90<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF(P90>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A85=0,\"\",DATA!A85)","v":""},{"$f":"IF(A91=\"\",\"\",DATA!B85)","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(A91=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B91<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B91>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A91=\"\",\"\",IF(AND(B91>='Parameters Perso'!$C$42,B91<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF(P91>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A86=0,\"\",DATA!A86)","v":""},{"$f":"IF(A92=\"\",\"\",DATA!B86)","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(A92=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B92<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B92>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A92=\"\",\"\",IF(AND(B92>='Parameters Perso'!$C$42,B92<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF(P92>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A87=0,\"\",DATA!A87)","v":""},{"$f":"IF(A93=\"\",\"\",DATA!B87)","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(A93=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B93<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B93>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A93=\"\",\"\",IF(AND(B93>='Parameters Perso'!$C$42,B93<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF(P93>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A88=0,\"\",DATA!A88)","v":""},{"$f":"IF(A94=\"\",\"\",DATA!B88)","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(A94=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B94<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B94>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A94=\"\",\"\",IF(AND(B94>='Parameters Perso'!$C$42,B94<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF(P94>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A89=0,\"\",DATA!A89)","v":""},{"$f":"IF(A95=\"\",\"\",DATA!B89)","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(A95=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B95<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B95>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A95=\"\",\"\",IF(AND(B95>='Parameters Perso'!$C$42,B95<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF(P95>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A90=0,\"\",DATA!A90)","v":""},{"$f":"IF(A96=\"\",\"\",DATA!B90)","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(A96=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B96<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B96>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A96=\"\",\"\",IF(AND(B96>='Parameters Perso'!$C$42,B96<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF(P96>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A91=0,\"\",DATA!A91)","v":""},{"$f":"IF(A97=\"\",\"\",DATA!B91)","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(A97=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B97<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B97>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A97=\"\",\"\",IF(AND(B97>='Parameters Perso'!$C$42,B97<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF(P97>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A92=0,\"\",DATA!A92)","v":""},{"$f":"IF(A98=\"\",\"\",DATA!B92)","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(A98=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B98<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B98>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A98=\"\",\"\",IF(AND(B98>='Parameters Perso'!$C$42,B98<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF(P98>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A93=0,\"\",DATA!A93)","v":""},{"$f":"IF(A99=\"\",\"\",DATA!B93)","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(A99=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B99<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B99>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A99=\"\",\"\",IF(AND(B99>='Parameters Perso'!$C$42,B99<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF(P99>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A94=0,\"\",DATA!A94)","v":""},{"$f":"IF(A100=\"\",\"\",DATA!B94)","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(A100=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B100<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B100>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A100=\"\",\"\",IF(AND(B100>='Parameters Perso'!$C$42,B100<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF(P100>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A95=0,\"\",DATA!A95)","v":""},{"$f":"IF(A101=\"\",\"\",DATA!B95)","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(A101=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B101<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B101>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A101=\"\",\"\",IF(AND(B101>='Parameters Perso'!$C$42,B101<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF(P101>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A96=0,\"\",DATA!A96)","v":""},{"$f":"IF(A102=\"\",\"\",DATA!B96)","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(A102=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B102<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B102>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A102=\"\",\"\",IF(AND(B102>='Parameters Perso'!$C$42,B102<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF(P102>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A97=0,\"\",DATA!A97)","v":""},{"$f":"IF(A103=\"\",\"\",DATA!B97)","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(A103=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B103<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B103>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A103=\"\",\"\",IF(AND(B103>='Parameters Perso'!$C$42,B103<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF(P103>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A98=0,\"\",DATA!A98)","v":""},{"$f":"IF(A104=\"\",\"\",DATA!B98)","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(A104=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B104<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B104>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A104=\"\",\"\",IF(AND(B104>='Parameters Perso'!$C$42,B104<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF(P104>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A99=0,\"\",DATA!A99)","v":""},{"$f":"IF(A105=\"\",\"\",DATA!B99)","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(A105=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B105<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B105>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A105=\"\",\"\",IF(AND(B105>='Parameters Perso'!$C$42,B105<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF(P105>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A100=0,\"\",DATA!A100)","v":""},{"$f":"IF(A106=\"\",\"\",DATA!B100)","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(A106=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B106<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B106>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A106=\"\",\"\",IF(AND(B106>='Parameters Perso'!$C$42,B106<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF(P106>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]
[{"$f":"IF(DATA!A101=0,\"\",DATA!A101)","v":""},{"$f":"IF(A107=\"\",\"\",DATA!B101)","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(A107=\"\",\"\",IF(AND('Calcul_Perso_Loan+1%'!B107<='Parameters Perso'!$C$46,'Calcul_Perso_Loan+1%'!B107>='Parameters Perso'!$C$45),\"VRAI\",\"FAUX\"))","v":""},"","","","","",{"$f":"IF(A107=\"\",\"\",IF(AND(B107>='Parameters Perso'!$C$42,B107<='Parameters Perso'!$C$43),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF(P107>'Parameters Perso'!$C$48,\"FAUX\",\"VRAI\"))","v":""},"","","","",""]

{"sheet":"Parameters Corpo","index":27,"n_rows":77,"n_cols":16,"rows_kept":77,"cut":false,"hidden":true,"merged":[[63,4,63,6],[0,0,0,7],[4,8,6,9],[4,13,6,14],[12,2,12,3],[12,4,12,5],[17,2,17,4],[18,2,18,4],[38,9,49,23],[59,4,59,6],[60,4,60,5],[62,4,62,6]]}
[{"$f":"LibellésParametersCorpo!C77","v":"Corporate Insured Retirement Strategy"},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O1,\"No\")","v":"No"},{"$f":"'Input MGPP'!M1","v":"A"},"IRS",{"$f":"IFERROR(IF(VLOOKUP(1,'Report p.3 - CF - Corpo'!$O$8:$Q$107,3,FALSE)<72,1,2),IF(VLOOKUP(100,'Report p.3 - CF - Corpo'!$P$8:$Q$107,2,FALSE)<72,1,2))","v":{"$error":"#N/A"}},"<---- 1 page ou 2 pages"]
[]
[]
[]
[null,{"$f":"LibellésParametersCorpo!C4","v":"Prepared by : "},{"$f":"'Input Classe Actif & SAR Corpo'!E5","v":0}]
[null,{"$f":"LibellésParametersCorpo!C5","v":"Agency : "}," "]
[null,{"$f":"LibellésParametersCorpo!C6","v":"Version : "}," "]
[null,{"$f":"LibellésParametersCorpo!C7","v":"Primary : "}," "]
[null,{"$f":"LibellésParametersCorpo!C8","v":"Office : "}," "]
[]
[]
[]
[null,null,{"$f":"IF(AND(D15=\"\",$M$1=\"A\"),\"Select Gender first →\",IF(AND(D15=\"\",$M$1=\"F\"),\"Sélectionnez le Sexe en 1er →\",\"\"))","v":""},null,{"$f":"IF(F15=\"\",IF(AND(D15=\"\",$M$1=\"A\"),\"→ Then, select Status\",IF(AND(D15=\"\",$M$1=\"F\"),\"→ Ensuite, sélectionnez le Statut\",IF(AND(D15<>\"\",$M$1=\"A\"),\"Select Status\",IF(AND(D15<>\"\",$M$1=\"F\"),\"Sélectionnez le Statut\",\"\")))),\"\")","v":""}]
[null,null,{"$f":"LibellésParametersCorpo!C10","v":"Name"},{"$f":"LibellésParametersCorpo!C11","v":"Gender"},{"$f":"LibellésParametersCorpo!C12","v":"Age"},{"$f":"LibellésParametersCorpo!C13","v":"Status"}]
[null,{"$f":"LibellésParametersCorpo!C14","v":"Insured 1 : "},{"$f":"'Input Classe Actif & SAR Corpo'!E14","v":0},{"$f":"'Input Classe Actif & SAR Corpo'!E15","v":"Male"},{"$f":"'Input Classe Actif & SAR Corpo'!E16","v":0},{"$f":"'Input Classe Actif & SAR Corpo'!E17","v":"Non-Fumeur"}]
[null,{"$f":"LibellésParametersCorpo!C15","v":"Insured 2 (joint) : "},{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E32=\"No\",'Input Classe Actif & SAR Corpo'!E32=\"Non\"),\"\",'Input Classe Actif & SAR Corpo'!E66)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E32=\"No\",'Input Classe Actif & SAR Corpo'!E32=\"Non\"),\"\",'Input Classe Actif & SAR Corpo'!E67)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E32=\"No\",'Input Classe Actif & SAR Corpo'!E32=\"Non\"),\"\",'Input Classe Actif & SAR Corpo'!M68)","v":""},{"$f":"IF(OR('Input Classe Actif & SAR Corpo'!E32=\"No\",'Input Classe Actif & SAR Corpo'!E32=\"Non\"),\"\",'Input Classe Actif & SAR Corpo'!E69)","v":""}]
[]
[null,{"$f":"LibellésParametersCorpo!C16","v":"Applicant :"},{"$f":"'Input Classe Actif & SAR Corpo'!E22","v":0}]
[null,{"$f":"LibellésParametersCorpo!C17","v":"Corporation? :"},{"$f":"IF(M1=\"A\",\"Yes\",\"Oui\")","v":"Yes"},null,null,{"$f":"IF(C19=\"\",\"       Is it a Corporation?\",\"\")","v":""},{"$f":"IF(C19=\"Yes\",1,0)","v":1}]
[]
[]
[]
[]
[null,{"$f":"LibellésParametersCorpo!C19","v":"Product :"},{"$f":"'Input Classe Actif & SAR Corpo'!E28","v":0},null,null,{"$f":"IF(C24=\"iA PAR\",IF(M1=\"F\",\"Barème\",\"Scale\"),\"\")","v":""}]
[null,{"$f":"LibellésParametersCorpo!C20","v":"Initial Coverage amount : "},{"$f":"'Scénario initial'!Q426","v":0},null,null,{"$f":"'Input Classe Actif & SAR Corpo'!E61","v":"Actuel"}]
[null,{"$f":"LibellésParametersCorpo!C21","v":"Investment rate : "},{"$f":"'Input Classe Actif & SAR Corpo'!E34","v":{"$error":"#N/A"}}]
[null,{"$f":"LibellésParametersCorpo!C22","v":"Payment frequency :"},"Mensuelle"]
[]
[]
[]
[]
[null,{"$f":"LibellésParametersCorpo!C24","v":"Corporate marginal tax rate :"},{"$f":"'Données Générales'!D37","v":0.50170000000000003},null,null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"LibellésParametersCorpo!C25","v":"Shareholder dividend tax rate :"},{"$f":"MAX('Données Générales'!I6:I23)","v":0.47740179999999999}]
[null,{"$f":"LibellésParametersCorpo!C26","v":"Corporate RDTOH Rate :"},{"$f":"'Données Générales'!D41","v":0.30669999999999997}]
[null,{"$f":"LibellésParametersCorpo!C27","v":"RDTOH Refund rate :"},{"$f":"'Données Générales'!F39","v":0.38329999999999997}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Option A ou B donne de mauvais résultats (cas Corpo et Perso à modifier). Actuellement, le calcul fait en sorte qu'on respecte le ratio d'emprunt à la dernière année d'emprunt. Souvent, lorsqu'on travaille avec le produit iA PAR à barème -1% ou -2 %, le ratio d'emprunt continue d'augmenter et la police risque même de tomber en déchéance.\nOption B: Il faudrait que l'emprunt ne dépasse jamais le ratio indiqué à vie (ex. 90%)... modifier les formules de calcul automatique et utilisation de la valeur cible (Voir onglet Calcul_Corpo en H2-H3). Il faudrait déclancher le calcul de la valeur cible avec un bouton (calcul du prêt maximal) et afficher le résultat arrondi à la case C44. Il faudait enlever cette valeur ($  case C44) lorsqu'on modifie une option qui rend le calcul invalide (modification de l'âge de début (case C46) ou de l'âge de fin (case C47) ou du ratio d'emprunt (case C52) ou modification du barème (case F25) ou modification du choix de produit (case C24) ou du taux d'emprunt (case C41)). De plus, lorsque l'option B est choisi et qu'il n'y a aucune valeur indiquée à la case C44, il faudrait lancer le calcul de la valeur cible automatiquement lorsqu'on clic surle bouton Créer le rapport en PDF (J8).\nOption A: Le bouton (calcul du prêt maximal) doit être disponible (comme décrit dans l'option B ci-haut). Il ne faut pas restreindre la montant pouvant être inscrit à la case C45 afin que les gens puissent voir pendant combien de temps le revenu indiqué peut être versé (voir explication de l'option A et B ie le bouton en D43).\nFinalement, il faut masquer les lignes 46 à 47 car elles ne serviront plus."]
[null,{"$f":"LibellésParametersCorpo!C29","v":"Borrower :"},{"$f":"'Input Classe Actif & SAR Corpo'!M52","v":"Corporation"}]
[null,{"$f":"LibellésParametersCorpo!C30","v":"Loan interest rate :"},{"$f":"'Input Classe Actif & SAR Corpo'!E54","v":0.05}]
[null,{"$f":"LibellésParametersCorpo!C31","v":"Guarantee fee :"},{"$f":"'Input Classe Actif & SAR Corpo'!E53","v":0}]
[null,{"$f":"LibellésParametersCorpo!C32","v":"LOC option selected :"},"A"]
[null,{"$f":"LibellésParametersCorpo!I41","v":"Maximum loan :"}]
[null,{"$f":"LibellésParametersCorpo!C33","v":"A) Annual desired amount of loan :"},{"$f":"'Input Classe Actif & SAR Corpo'!M59","v":0}]
[null,{"$f":"LibellésParametersCorpo!C34","v":"Starting at age :"},{"$f":"C49","v":0}]
[null,{"$f":"LibellésParametersCorpo!C35","v":"Last loan amount at age :"},{"$f":"C50","v":0}]
[]
[null,{"$f":"LibellésParametersCorpo!C36","v":"Loan starting at age : "},{"$f":"'Input Classe Actif & SAR Corpo'!M56","v":0}]
[null,{"$f":"LibellésParametersCorpo!C37","v":"Last loan amount at age :"},{"$f":"'Input Classe Actif & SAR Corpo'!M57","v":0}]
[]
[null,{"$f":"LibellésParametersCorpo!C38","v":"Maximum loan to cash value ratio :"},{"$f":"'Input Classe Actif & SAR Corpo'!E55","v":0.9}]
[null,null,null,null,1,"Important de laisser  E53 et E54"]
[null,{"$f":"IF('Parameters Corpo'!C24=\"iA PAR\",\"\",LibellésParametersCorpo!C39)","v":"- Total CSV value =  GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance."},true,null,2,"Ces chiffres servent à savoir si on garde le montant du prêt de scénario de base"]
[null,null,null,null,null,"ou si on change le montant au taux +1%. "]
[]
[]
[]
[null,{"$f":"LibellésParametersCorpo!C42","v":"Interest :"}]
[null,{"$f":"LibellésParametersCorpo!C43","v":"Allocation % :"},1,null,{"$f":"LibellésParametersCorpo!C61","v":"Compare with a T100?"}]
[null,{"$f":"LibellésParametersCorpo!C44","v":"Rate of return :"},0.04,null,{"$f":"LibellésParametersCorpo!C62","v":"Please select Yes or No →"},null,"No"]
[null,{"$f":"LibellésParametersCorpo!C45","v":"Tax Rate :"},{"$f":"C32","v":0.50170000000000003},null,null,{"$f":"IF(OR(G61=\"Yes\",G61=\"Oui\"),\"↓\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(G61=\"Yes\",\"Coverage Amount\",IF(G61=\"Oui\",\"Montant de couverture\",\"\"))","v":""}]
[null,{"$f":"LibellésParametersCorpo!C46","v":"Dividents :"},null,null,{"$f":"IF(OR(G61=\"Yes\",G61=\"Oui\"),C25,\"\")","v":""}]
[null,{"$f":"LibellésParametersCorpo!C47","v":"Allocation % :"},0]
[null,{"$f":"LibellésParametersCorpo!C48","v":"Rate of return :"},0.04]
[null,{"$f":"LibellésParametersCorpo!C49","v":"Tax Rate :"},{"$f":"'Données Générales'!F39","v":0.38329999999999997}]
[]
[null,{"$f":"LibellésParametersCorpo!C50","v":"Capital gain :"}]
[null,{"$f":"LibellésParametersCorpo!C51","v":"Allocation % :"},0]
[null,{"$f":"LibellésParametersCorpo!C52","v":"Rate of return :"},6.5000000000000002E-2]
[null,{"$f":"LibellésParametersCorpo!C53","v":"Tax Rate :"},{"$f":"C62*'Données Générales'!$I$53","v":0.25085000000000002}]
[]
[null,{"$f":"LibellésParametersCorpo!C54","v":"Total :"}]
[null,{"$f":"LibellésParametersCorpo!C55","v":"Allocation % :"},{"$f":"C70+C65+C60","v":1}]
[null,{"$f":"LibellésParametersCorpo!C56","v":"Rate of return :"},{"$f":"C60*C61+C65*C66+C70*C71","v":0.04}]
[null,{"$f":"LibellésParametersCorpo!C57","v":"Tax Rate :"},{"$f":"C61*C62+C67*C65+C70*C72","v":2.0068000000000003E-2}]

{"sheet":"Calcul_Corpo","index":28,"n_rows":107,"n_cols":86,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
["Product iD","Couleur","A & B",{"$f":"\"Solde désiré à \" & 'Parameters Perso'!C46","v":"Solde désiré à 0"},"Nombre d'année (B)","i net (loan)","CF dérivés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chosen option",null,null,null,null,null,null,null,null,null,null,"Mapping",null,{"$f":"\"Solde à \"&'Parameters Corpo'!C50&\" (B)\"","v":"Solde à 0 (B)"},"ä","CF dérivés B","i net compound",null,"Fréquence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMRTD","taux RTD & taux IMRTD dét. (société CDN non rattachée ex. Bell)",null,null,"Taxe sur div","Emprunteur",null,"Net désiré",{"$f":"BT25","v":""},"Div brut désiré",{"$f":"BS3/(1-BO2)","v":{"$error":"#VALUE!"}},"Ancien fichier",{"$f":"(6415.35684363748+BU2)*(1-BO2)","v":17423.932960267601},"Nouveau fichier","Mapping/gestion erreur"]
[{"$f":"'Parameters Corpo'!C24&\"-\"&'Parameters Corpo'!M1","v":"0-A"},null,null,{"$f":"VLOOKUP('Parameters Corpo'!C50,B7:D107,3,FALSE)*'Parameters Corpo'!C52","v":{"$error":"#N/A"}},{"$f":"'Parameters Corpo'!C50-'Parameters Corpo'!C49+1","v":1},{"$f":"'Parameters Corpo'!C41","v":0.05},{"$f":"IF(I5=TRUE,G4,IF('Parameters Corpo'!C43=\"B\",'Scénario initial'!E416,'Parameters Corpo'!C45))","v":0},"Il faut trouver ce montant (valeur cible) lorsqu'on active le bouton \"Calculer le prêt Maximal\" et l'arrondir à la centaine inférieur (case F4) puis coller le résultat arrondi dans la cas G2). Ce montant arrondi doit être affiché dans l'onglet Parameter Corpo C44.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Parameters Corpo'!C43","v":"A"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calcul_Perso!Y4","v":"Total Annual Premiums"},null,{"$f":"VLOOKUP('Parameters Corpo'!C50,B$7:BJ$110,61,FALSE)","v":{"$error":"#N/A"}},{"$f":"(((1+AM2)^E2)-1)/AM2*(1+AM2)","v":1.0199320000000032},{"$f":"AJ3","v":335863.08199203422},{"$f":"AQ11*AR8+AT11*AU8+AN11*AO8","v":1.9931999999999998E-2},null,{"$f":"IF(OR('Parameters Corpo'!C27=\"Monthly\",'Parameters Corpo'!C27=\"Mensuelle\"),\"Mens\",\"An\")","v":"Mens"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AK17,BZ17)","v":0},null,{"$f":"'Parameters Corpo'!C34","v":0.30669999999999997},{"$f":"'Parameters Corpo'!$C$35","v":0.38329999999999997},null,null,{"$f":"'Parameters Corpo'!$C$33","v":0.47740179999999999},{"$f":"IF('Parameters Corpo'!C40=\"Actionnaire\",\"Shareholder\",'Parameters Corpo'!C40)","v":"Corporation"},null,"CDC",{"$f":"BP25","v":""},"div. brut",26925.617082923309,{"$f":"BU2+BU3","v":37246.206110807812},{"$f":"BQ25","v":""},{"$f":"BW2+BW3","v":{"$error":"#VALUE!"}},"Life Insurance Amount",null,null,"On ajoute ce frais où dans les calculs ?"]
[null,null,null,null,null,"Ancienne formule de la case G2",{"$f":"ROUNDDOWN(D2/((($F$2+1)^(Calcul_Corpo!E2)-1)/$F$2),-2)","v":{"$error":"#N/A"}},"Portion B… il faut respecter le % d'emprunt choisi (ex. 90% ) tout le temps (à mon avis)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4:R5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335863.08199203422,null,{"$f":"AJ2/AK2*(1+$BL$2)","v":{"$error":"#N/A"}},57446.462789685538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net div désiré",{"$f":"BS1-BS2","v":{"$error":"#VALUE!"}},"RTD",{"$f":"BU2*$BL$2","v":10320.589027884504},{"$f":"BV2*(1-$BO$2)","v":19464.800270337164},{"$f":"BW2*$BL$2","v":{"$error":"#VALUE!"}},{"$f":"BX2*(1-$BO$2)","v":{"$error":"#VALUE!"}},"Montant d'assurance vie",null,null,"Comment présente t-on le frais de garantie dans l'illustration ?"]
[null,null,null,null,null,{"$f":"ROUNDDOWN(G4,-2)","v":7.7610800778201299E+26},7.7610800778201341E+26,{"$f":"MAX(L8:L107)","v":0},"Itération en cours",null,null,null,null,null,null,null,null,{"$f":"COUNTIF(R8:R107,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56896.831297764889,null,null,null,null,null,"Pourquoi uniquement 38.33% sur revenu de placement en dividende ? (on considère uniquement des titres canadiens?)… oui",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourquoi uniquement le Taux RTD et non pas une combinaison RTD et IMRTD  pour les dividendes ? On considère que les revenus de dividendes sont 100% canadien et imposés à 38.33% (dividende déterminé) ? À valider… oui",null,null,null,null,null,null,null,null,null,"Liquidation","Liquidation","Liquidation","Liquidation",{"$f":"IF($BY$8<>0,IF($BY$8='Parameters Corpo'!$C$25,\"OK\",\"Erreur\"),\"OK\")","v":"Erreur"}]
[3,2,4,5,6,7,null,null,"FAUX",null,null,null,null,{"$f":"SUM(N8:N107)","v":0},null,null,null,{"$f":"COUNTIF(R8:R107,TRUE)","v":0},{"$f":"SUM(S8:S107)","v":0},{"$f":"IF(AND('Parameters Corpo'!C43=\"A\",S5<N5),1,0)","v":0},null,null,null,null,"IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = perso","IRS loan = perso",null,null,"Alt. Inv.","Alt. Inv.","Alt. Inv.","Estate Bond",null,null,null,null,null,null,null,null,null,"Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","Alt. Inv / IRS","IRS","Alt. Inv / IRS",null,"Les prêts sont en fin d'année pour l'IRS (contrairement à l'IFA) et rien n'est déductible pour l'emprunteur"]
["Insurance","Insurance","Insurance","Insurance","Insurance","Insurance","Insurance","B","B","B","B","B","A","A","A","A","A","A","A","A","A","A","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B","Alt. Inv","Alt. Inv","A","B","A-B","Alt. Inv.","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","Alt. Inv","BOY","EOY","EOY","EOY","BOY","EOY","EOY","EOY","BOY","EOY","EOY","EOY","EOY","EOY","EOY","EOY - before IRS income","EOY","EOY - before IRS income","EOY","EOY","EYO","EYO","EYO","EYO","EYO","EYO","EYO","EYO","EYO","Alt. Inv","EOY",null,"Corpo-perso (frais de garantie)"]
[{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,A5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,B5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,C5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,D5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,E5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,F5,FALSE)","v":{"$error":"#N/A"}},"CDA balance from insurance at death","IRS\nVecteur CF","IRS \nBank Loan CF","IRS\nLoan Balance","IRS\nLoan Interest","IRS\nLTV ratio","IRS\nVecteur CF\n(Asked)","IRS\nBank loan CF (Asked)","IRS\nLoan balance (Asked)","IRS\nLoan Interest (Asked)","IRS\nLTV ratio \n(Asked)","IRS\nCan the Bank do the loan?","IRS\nBank Loan CF (True)","IRS\nLoan balance (True)","IRS\nLoan Interest (True)","IRS\nLTV ratio \n(True)","IRS\nBank Loan CF \n(chosen option A or B)","IRS\nLoan balance\n(chosen option A or B)","IRS\nAnnual after tax income from loan","IRS\nDeath Benefit net of loan\n(before div to shareholder)","IRS\nTaxable dividend at death","IRS\nUnused CDA at death","IRS\nNon taxable dividend at death","IRS\nAfter Div Tax Estate Value","After tax value of Death Benefit","IRS\nAfter Div Tax Estate Value","CF from premium","CF from T100","IRS\nAlternative IRS CF","IRS\nAlternative IRS CF","CF from IRS income","Estate bond CF\n(excl. IRS income)","Capital Gain \nTax rate","Capital Gain\nReturn","Capital Gain\nWeight","Interest\nTax rate","Interest\nReturn","Interest\nWeight","Dividend\nTax rate","Dividend\nReturn","Dividend\nWeight","Interest balance","Interest income","Tax on interest","Interest balance","Dividend balance","Dividend income","Dividend tax","Dividend balance","Capital gain balance","Capital gain","Tax on capital gain","Capital gain balance","Total investment income","Total tax on investment income","Alternative investment balance (After IRS withdrawal)","Solde IMRTD\nBefore IRS income","Solde IMRTD\nAfter IRS income","Alt. Inv. solde CDC\nBefore IRS income","Alt. Inv. solde CDC\nAfter IRS income","Versement RTD\nRevenu IRS","CDC utilisé","Taxable withrawal (excl RTD)","Total withdrawal from IRS income","Taxable dividend to shareholders","After Tax Withdrawal","Taxable dividend on liquidation\n(excl IMRTD)","RTD upon liquididation","Alt. Inv. Dividende imposable upon liquidation","Alt. Inv. After Div Tax Estate Value","T100 Face amount","Alternative investment balance (Before IRS withdrawal)",null,"Montant du frais de garantie","Montant déductible du frais de garantie\n(particulier)","Économie d'impôt du frais de garantie\n(particulier)","Revenu imposable du frais de garantie\n(corporation)","Impôt sur le revenu du frais de garantie\n(corporation)","IMRTD généré sur l'imposition du revenu du frais de garantie\n(corporation)","IMRTD cumulatif sur l'imposition du revenu du frais de garantie\n(corporation)"]
[{"$f":"Calcul_Perso!A8","v":""},{"$f":"Calcul_Perso!B8","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",E8-F8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(Calcul_Corpo!B8<='Parameters Corpo'!$C$50,Calcul_Corpo!B8>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(H8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,I8,J7*(1+$F$2)+I8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,J8=0),0,J8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(B8>='Parameters Corpo'!$C$46,B8<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(M8=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},{"$f":"IF(A8=\"\",\"\",N8)","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,O8=0),0,O8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(Q8<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",IF(R8=TRUE,N8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,S8,T7*(1+$F$2)+S8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,T8=0),0,T8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S8,Calcul_Corpo!I8))","v":""},{"$f":"IF(A8=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T8,Calcul_Corpo!J8))","v":""},{"$f":"IF(A8=\"\",\"\",W8*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A8=\"\",\"\",E8-X8)","v":""},{"$f":"IF(A8=\"\",\"\",MAX(Z8-G8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(G8>Z8,G8-Z8,0))","v":""},{"$f":"IF(A8=\"\",\"\",Z8-AA8)","v":""},{"$f":"IF(A8=\"\",\"\",AA8*(1-'Parameters Corpo'!$C$33)+AC8)","v":""},{"$f":"IF(A8=\"\",\"\",G8+F8*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A8=\"\",\"\",AE8-X8)","v":""},{"$f":"IF(A8=\"\",\"\",C8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A8=\"\",\"\",S8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(H8=\"FAUX\",0,$AL$2))","v":""},{"$f":"IF(A8=\"\",\"\",IF($W$2=\"B\",AJ8,AI8))","v":""},{"$f":"IF(A8=\"\",\"\",SUM(AG8:AH8))","v":""},{"$f":"'Parameters Corpo'!C72","v":0.25085000000000002},{"$f":"'Parameters Corpo'!C71","v":6.5000000000000002E-2},{"$f":"'Parameters Corpo'!C70","v":0},{"$f":"'Parameters Corpo'!C62","v":0.50170000000000003},{"$f":"'Parameters Corpo'!C61","v":0.04},{"$f":"'Parameters Corpo'!C60","v":1},{"$f":"'Parameters Corpo'!C67","v":0.38329999999999997},{"$f":"'Parameters Corpo'!C66","v":0.04},{"$f":"'Parameters Corpo'!C65","v":0},0,{"$f":"AV8*$AQ$8+$AR$8*C8*$AR$12","v":{"$error":"#VALUE!"}},{"$f":"AW8*$AP$8","v":{"$error":"#VALUE!"}},{"$f":"C8*$AR$8+AV8+AW8-AX8","v":{"$error":"#VALUE!"}},0,{"$f":"IF(A8=\"\",\"\",AZ8*$AT$8+$AU$8*C8*$AU$12)","v":""},{"$f":"BA8*$AS$8","v":{"$error":"#VALUE!"}},{"$f":"C8*$AU$8+BA8+AZ8-BB8","v":{"$error":"#VALUE!"}},0,{"$f":"BD8*$AN$8+$AO$8*C8*$AO$12","v":{"$error":"#VALUE!"}},{"$f":"BE8*$AM$8","v":{"$error":"#VALUE!"}},{"$f":"C8*$AO$8+BE8+BD8-BF8","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",BE8+BA8+AW8)","v":""},{"$f":"IF(A8=\"\",\"\",BF8+BB8+AX8)","v":""},{"$f":"IF(A8=\"\",\"\",BG8+BC8+AY8-BP8-BQ8)","v":""},{"$f":"('Données Générales'!$I$53*BE8+AW8)*$BK$2+BA8*BL2","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",BK8-BO8)","v":""},{"$f":"IF(A8=\"\",\"\",BE8*'Données Générales'!$I$53)","v":""},{"$f":"IF(A8=\"\",\"\",BM8-BP8)","v":""},{"$f":"IF(A8=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK8,BZ8)-BP8)>0,MIN(BK8,(MIN(AK8,BZ8)-BP8)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK8,BZ8)-(BP8/(1-$BO$2)))>0,MIN(BK8,(MIN(AK8,BZ8)-(BP8/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},{"$f":"IF(A8=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK8,BZ8)>BM8,BM8,MIN(AK8,BZ8)),IF(MIN(AK8,BZ8)*(1-$BO$2)>BM8,BM8,MIN(AK8,BZ8)*(1-$BO$2)))))","v":""},{"$f":"IF(A8=\"\",\"\",IF($BP$2=\"Shareholder\",MIN(BZ8-BP8,(AK8-BP8)/(1-$BO$2)-BO8),MIN(BZ8-BP8,AK8-(BP8/(1-$BO$2))-BO8)))","v":""},{"$f":"IF(A8=\"\",\"\",SUM(BP8:BQ8))","v":""},{"$f":"IF(A8=\"\",\"\",BQ8+BO8)","v":""},{"$f":"IF(A8=\"\",\"\",BS8*(1-'Parameters Corpo'!$C$33)+BP8)","v":""},{"$f":"IF(A8=\"\",\"\",(BJ8-BN8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(BU8*$BL$2>BL8,BL8,BU8*$BL$2))","v":""},{"$f":"IF(A8=\"\",\"\",BU8+BV8)","v":""},{"$f":"IF(A8=\"\",\"\",BW8*(1-'Parameters Corpo'!$C$33)+BN8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A8=\"\",\"\",BG8+BC8+AY8)","v":""},null,{"$f":"IF($B8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X8*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B8=\"\",\"\",0)","v":""},"",{"$f":"IF($B8=\"\",\"\",CB8)","v":""},{"$f":"IF($B8=\"\",\"\",CE8*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B8=\"\",\"\",CE8*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B8=\"\",\"\",IF($A8=DATA!$A$2,CG8,CH7+CG8))","v":""}]
[{"$f":"Calcul_Perso!A9","v":""},{"$f":"Calcul_Perso!B9","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",E9-F9)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(Calcul_Corpo!B9<='Parameters Corpo'!$C$50,Calcul_Corpo!B9>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(A9=1,I9,J8*(1+$F$2)+I9))","v":""},{"$f":"IF(A9=\"\",\"\",$F$2*J8)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,J9=0),0,J9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(B9>='Parameters Corpo'!$C$46,B9<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(M9=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},{"$f":"IF(A9=\"\",\"\",O8*(1+$F$2)+N9)","v":""},{"$f":"IF(A9=\"\",\"\",O8*$F$2)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,O9=0),0,O9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(Q9<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(A9=1,S9,T8*(1+$F$2)+S9))","v":""},{"$f":"IF(A9=\"\",\"\",T8*$F$2)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,T9=0),0,T9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S9,Calcul_Corpo!I9))","v":""},{"$f":"IF(A9=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T9,Calcul_Corpo!J9))","v":""},{"$f":"IF(A9=\"\",\"\",W9*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A9=\"\",\"\",E9-X9)","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(G9>Z9,G9-Z9,0))","v":""},"",{"$f":"IF(A9=\"\",\"\",AA9*(1-'Parameters Corpo'!$C$33)+AC9)","v":""},{"$f":"IF(A9=\"\",\"\",G9+F9*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A9=\"\",\"\",AE9-X9)","v":""},{"$f":"IF(A9=\"\",\"\",C9)","v":""},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A9=\"\",\"\",S9)","v":""},{"$f":"IF(A9=\"\",\"\",IF(H9=\"FAUX\",0,$AL$2))","v":""},{"$f":"IF(A9=\"\",\"\",IF($W$2=\"B\",AJ9,AI9))","v":""},{"$f":"IF(A9=\"\",\"\",SUM(AG9:AH9))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(A9=\"\",\"\",BJ8*$AR$8)","v":""},{"$f":"IF(A9=\"\",\"\",AV9*$AQ$8+$AR$8*C9*$AR$12)","v":""},{"$f":"IF(A9=\"\",\"\",AW9*$AP$8)","v":""},{"$f":"IF(A9=\"\",\"\",C9*$AR$8+AW9+AV9-AX9)","v":""},{"$f":"IF(A9=\"\",\"\",BJ8*$AU$8)","v":""},{"$f":"IF(A9=\"\",\"\",AZ9*$AT$8+$AU$8*C9*$AU$12)","v":""},{"$f":"IF(A9=\"\",\"\",BA9*$AS$8)","v":""},{"$f":"IF(A9=\"\",\"\",C9*$AU$8+BA9+AZ9-BB9)","v":""},{"$f":"IF(A9=\"\",\"\",BJ8*$AO$8)","v":""},{"$f":"IF(A9=\"\",\"\",BD9*$AN$8+$AO$8*C9*$AO$12)","v":""},{"$f":"IF(A9=\"\",\"\",BE9*$AM$8)","v":""},{"$f":"IF(A9=\"\",\"\",C9*$AO$8+BE9+BD9-BF9)","v":""},{"$f":"IF(A9=\"\",\"\",BE9+BA9+AW9)","v":""},{"$f":"IF(A9=\"\",\"\",BF9+BB9+AX9)","v":""},{"$f":"IF(A9=\"\",\"\",BG9+BC9+AY9-BP9-BQ9)","v":""},{"$f":"IF(A9=\"\",\"\",BK8+('Données Générales'!$I$53*BE9+AW9)*$BK$2+BA9*$BL$2-BO8)","v":""},{"$f":"IF(A9=\"\",\"\",BK9-BO9)","v":""},{"$f":"IF(A9=\"\",\"\",BE9*'Données Générales'!$I$53+BM8-BP8)","v":""},{"$f":"IF(A9=\"\",\"\",BM9-BP9)","v":""},{"$f":"IF(A9=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK9,BZ9)-BP9)>0,MIN(BK9,(MIN(AK9,BZ9)-BP9)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK9,BZ9)-(BP9/(1-$BO$2)))>0,MIN(BK9,(MIN(AK9,BZ9)-(BP9/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},{"$f":"IF(A9=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK9,BZ9)>BM9,BM9,MIN(AK9,BZ9)),IF(MIN(AK9,BZ9)*(1-$BO$2)>BM9,BM9,MIN(AK9,BZ9)*(1-$BO$2)))))","v":""},"","","",{"$f":"IF(A9=\"\",\"\",BS9*(1-'Parameters Corpo'!$C$33)+BP9)","v":""},{"$f":"IF(A9=\"\",\"\",(BJ9-BN9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(BU9*$BL$2>BL9,BL9,BU9*$BL$2))","v":""},{"$f":"IF(A9=\"\",\"\",BU9+BV9)","v":""},{"$f":"IF(A9=\"\",\"\",BW9*(1-'Parameters Corpo'!$C$33)+BN9)","v":""},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A9=\"\",\"\",BG9+BC9+AY9)","v":""},null,{"$f":"IF($B9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X9*'Parameters Corpo'!$C$42,0))","v":""},"","",{"$f":"IF($B9=\"\",\"\",CB9)","v":""},{"$f":"IF($B9=\"\",\"\",CE9*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B9=\"\",\"\",CE9*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B9=\"\",\"\",IF($A9=DATA!$A$2,CG9,CH8+CG9))","v":""}]
[{"$f":"Calcul_Perso!A10","v":""},{"$f":"Calcul_Perso!B10","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A10+1,FALSE))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND(Calcul_Corpo!B10<='Parameters Corpo'!$C$50,Calcul_Corpo!B10>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,I10,J9*(1+$F$2)+I10))","v":""},"","",{"$f":"IF(A10=\"\",\"\",IF(AND(B10>='Parameters Corpo'!$C$46,B10<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A10=\"\",\"\",IF(M10=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A10=\"\",\"\",IF(Q10<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S10,Calcul_Corpo!I10))","v":""},{"$f":"IF(A10=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T10,Calcul_Corpo!J10))","v":""},{"$f":"IF(A10=\"\",\"\",W10*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",AA10*(1-'Parameters Corpo'!$C$33)+AC10)","v":""},{"$f":"IF(A10=\"\",\"\",G10+F10*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","","i^12","i net cap gain","s^12","i^12","i net int","s^12","i^12","i net div","s^12",{"$f":"IF(A10=\"\",\"\",BJ9*$AR$8)","v":""},"","",{"$f":"IF(A10=\"\",\"\",C10*$AR$8+AW10+AV10-AX10)","v":""},{"$f":"IF(A10=\"\",\"\",BJ9*$AU$8)","v":""},"","","",{"$f":"IF(A10=\"\",\"\",BJ9*$AO$8)","v":""},"",{"$f":"IF(A10=\"\",\"\",BE10*$AM$8)","v":""},{"$f":"IF(A10=\"\",\"\",C10*$AO$8+BE10+BD10-BF10)","v":""},"","",{"$f":"IF(A10=\"\",\"\",BG10+BC10+AY10-BP10-BQ10)","v":""},{"$f":"IF(A10=\"\",\"\",BK9+('Données Générales'!$I$53*BE10+AW10)*$BK$2+BA10*$BL$2-BO9)","v":""},{"$f":"IF(A10=\"\",\"\",BK10-BO10)","v":""},{"$f":"IF(A10=\"\",\"\",BE10*'Données Générales'!$I$53+BM9-BP9)","v":""},{"$f":"IF(A10=\"\",\"\",BM10-BP10)","v":""},{"$f":"IF(A10=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK10,BZ10)-BP10)>0,MIN(BK10,(MIN(AK10,BZ10)-BP10)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK10,BZ10)-(BP10/(1-$BO$2)))>0,MIN(BK10,(MIN(AK10,BZ10)-(BP10/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",BS10*(1-'Parameters Corpo'!$C$33)+BP10)","v":""},"","","",{"$f":"IF(A10=\"\",\"\",BW10*(1-'Parameters Corpo'!$C$33)+BN10)","v":""},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A10=\"\",\"\",BG10+BC10+AY10)","v":""},null,{"$f":"IF($B10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X10*'Parameters Corpo'!$C$42,0))","v":""},"","",{"$f":"IF($B10=\"\",\"\",CB10)","v":""},{"$f":"IF($B10=\"\",\"\",CE10*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B10=\"\",\"\",CE10*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B10=\"\",\"\",IF($A10=DATA!$A$2,CG10,CH9+CG10))","v":""}]
[{"$f":"Calcul_Perso!A11","v":""},{"$f":"Calcul_Perso!B11","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A11+1,FALSE))","v":""},"",{"$f":"IF(A11=\"\",\"\",IF(AND(Calcul_Corpo!B11<='Parameters Corpo'!$C$50,Calcul_Corpo!B11>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF(AND(B11>='Parameters Corpo'!$C$46,B11<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A11=\"\",\"\",IF(M11=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A11=\"\",\"\",IF(Q11<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S11,Calcul_Corpo!I11))","v":""},{"$f":"IF(A11=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T11,Calcul_Corpo!J11))","v":""},{"$f":"IF(A11=\"\",\"\",W11*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",AA11*(1-'Parameters Corpo'!$C$33)+AC11)","v":""},{"$f":"IF(A11=\"\",\"\",G11+F11*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",{"$f":"(1+AN8)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"AN8*(1-AM8)","v":4.8694750000000002E-2},{"$f":"IF(AN8=0,0,AN8/AM11*(1+AM11))","v":12.418435334700044},{"$f":"(1+AQ8)^(1/12)-1","v":3.2737397821989145E-3},{"$f":"AQ8*(1-AP8)","v":1.9931999999999998E-2},{"$f":"IF(AQ8=0,0,AQ8/AP11*(1+AP11))","v":12.258442106334025},{"$f":"(1+AT8)^(1/12)-1","v":3.2737397821989145E-3},{"$f":"AT8*(1-AS8)","v":2.4668000000000002E-2},{"$f":"IF(AT8=0,0,AT8/AS11*(1+AS11))","v":12.258442106334025},"","","","","","","","","","","","","","","",{"$f":"IF(A11=\"\",\"\",BK10+('Données Générales'!$I$53*BE11+AW11)*$BK$2+BA11*$BL$2-BO10)","v":""},"",{"$f":"IF(A11=\"\",\"\",BE11*'Données Générales'!$I$53+BM10-BP10)","v":""},"",{"$f":"IF(A11=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK11,BZ11)-BP11)>0,MIN(BK11,(MIN(AK11,BZ11)-BP11)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK11,BZ11)-(BP11/(1-$BO$2)))>0,MIN(BK11,(MIN(AK11,BZ11)-(BP11/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",BS11*(1-'Parameters Corpo'!$C$33)+BP11)","v":""},"","","",{"$f":"IF(A11=\"\",\"\",BW11*(1-'Parameters Corpo'!$C$33)+BN11)","v":""},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X11*'Parameters Corpo'!$C$42,0))","v":""},"","",{"$f":"IF($B11=\"\",\"\",CB11)","v":""},{"$f":"IF($B11=\"\",\"\",CE11*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B11=\"\",\"\",CE11*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B11=\"\",\"\",IF($A11=DATA!$A$2,CG11,CH10+CG11))","v":""}]
[{"$f":"Calcul_Perso!A12","v":""},{"$f":"Calcul_Perso!B12","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A12+1,FALSE))","v":""},"",{"$f":"IF(A12=\"\",\"\",IF(AND(Calcul_Corpo!B12<='Parameters Corpo'!$C$50,Calcul_Corpo!B12>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF(AND(B12>='Parameters Corpo'!$C$46,B12<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A12=\"\",\"\",IF(M12=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A12=\"\",\"\",IF(Q12<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S12,Calcul_Corpo!I12))","v":""},{"$f":"IF(A12=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T12,Calcul_Corpo!J12))","v":""},{"$f":"IF(A12=\"\",\"\",W12*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",AA12*(1-'Parameters Corpo'!$C$33)+AC12)","v":""},{"$f":"IF(A12=\"\",\"\",G12+F12*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,{"$f":"IF(AO2=\"An\",AN8,IF(AN8=0,0,AO11/12-1))","v":3.486961122500376E-2},null,null,{"$f":"IF(AO2=\"An\",AQ8,IF(AQ8=0,0,AR11/12-1))","v":2.1536842194502137E-2},null,null,{"$f":"IF(AO2=\"An\",AT8,IF(AT8=0,0,AU11/12-1))","v":2.1536842194502137E-2},"","","","","","","","","","","","","","","",{"$f":"IF(A12=\"\",\"\",BK11+('Données Générales'!$I$53*BE12+AW12)*$BK$2+BA12*$BL$2-BO11)","v":""},"",{"$f":"IF(A12=\"\",\"\",BE12*'Données Générales'!$I$53+BM11-BP11)","v":""},"","","","","","",{"$f":"IF(A12=\"\",\"\",BS12*(1-'Parameters Corpo'!$C$33)+BP12)","v":""},"","","",{"$f":"IF(A12=\"\",\"\",BW12*(1-'Parameters Corpo'!$C$33)+BN12)","v":""},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X12*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B12=\"\",\"\",CE12*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B12=\"\",\"\",CE12*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B12=\"\",\"\",IF($A12=DATA!$A$2,CG12,CH11+CG12))","v":""}]
[{"$f":"Calcul_Perso!A13","v":""},{"$f":"Calcul_Perso!B13","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A13+1,FALSE))","v":""},"",{"$f":"IF(A13=\"\",\"\",IF(AND(Calcul_Corpo!B13<='Parameters Corpo'!$C$50,Calcul_Corpo!B13>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF(AND(B13>='Parameters Corpo'!$C$46,B13<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A13=\"\",\"\",IF(M13=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A13=\"\",\"\",IF(Q13<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S13,Calcul_Corpo!I13))","v":""},{"$f":"IF(A13=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T13,Calcul_Corpo!J13))","v":""},{"$f":"IF(A13=\"\",\"\",W13*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",AA13*(1-'Parameters Corpo'!$C$33)+AC13)","v":""},{"$f":"IF(A13=\"\",\"\",G13+F13*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A13=\"\",\"\",BK12+('Données Générales'!$I$53*BE13+AW13)*$BK$2+BA13*$BL$2-BO12)","v":""},"",{"$f":"IF(A13=\"\",\"\",BE13*'Données Générales'!$I$53+BM12-BP12)","v":""},"","","","","","",{"$f":"IF(A13=\"\",\"\",BS13*(1-'Parameters Corpo'!$C$33)+BP13)","v":""},"","","",{"$f":"IF(A13=\"\",\"\",BW13*(1-'Parameters Corpo'!$C$33)+BN13)","v":""},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X13*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B13=\"\",\"\",CE13*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B13=\"\",\"\",CE13*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B13=\"\",\"\",IF($A13=DATA!$A$2,CG13,CH12+CG13))","v":""}]
[{"$f":"Calcul_Perso!A14","v":""},{"$f":"Calcul_Perso!B14","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A14+1,FALSE))","v":""},"",{"$f":"IF(A14=\"\",\"\",IF(AND(Calcul_Corpo!B14<='Parameters Corpo'!$C$50,Calcul_Corpo!B14>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF(AND(B14>='Parameters Corpo'!$C$46,B14<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A14=\"\",\"\",IF(M14=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A14=\"\",\"\",IF(Q14<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S14,Calcul_Corpo!I14))","v":""},{"$f":"IF(A14=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T14,Calcul_Corpo!J14))","v":""},{"$f":"IF(A14=\"\",\"\",W14*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",AA14*(1-'Parameters Corpo'!$C$33)+AC14)","v":""},{"$f":"IF(A14=\"\",\"\",G14+F14*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A14=\"\",\"\",BK13+('Données Générales'!$I$53*BE14+AW14)*$BK$2+BA14*$BL$2-BO13)","v":""},"",{"$f":"IF(A14=\"\",\"\",BE14*'Données Générales'!$I$53+BM13-BP13)","v":""},"","","","","","",{"$f":"IF(A14=\"\",\"\",BS14*(1-'Parameters Corpo'!$C$33)+BP14)","v":""},"","","",{"$f":"IF(A14=\"\",\"\",BW14*(1-'Parameters Corpo'!$C$33)+BN14)","v":""},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X14*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B14=\"\",\"\",CE14*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B14=\"\",\"\",CE14*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B14=\"\",\"\",IF($A14=DATA!$A$2,CG14,CH13+CG14))","v":""}]
[{"$f":"Calcul_Perso!A15","v":""},{"$f":"Calcul_Perso!B15","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A15+1,FALSE))","v":""},"",{"$f":"IF(A15=\"\",\"\",IF(AND(Calcul_Corpo!B15<='Parameters Corpo'!$C$50,Calcul_Corpo!B15>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF(AND(B15>='Parameters Corpo'!$C$46,B15<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A15=\"\",\"\",IF(M15=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A15=\"\",\"\",IF(Q15<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S15,Calcul_Corpo!I15))","v":""},{"$f":"IF(A15=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T15,Calcul_Corpo!J15))","v":""},{"$f":"IF(A15=\"\",\"\",W15*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",AA15*(1-'Parameters Corpo'!$C$33)+AC15)","v":""},{"$f":"IF(A15=\"\",\"\",G15+F15*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A15=\"\",\"\",BK14+('Données Générales'!$I$53*BE15+AW15)*$BK$2+BA15*$BL$2-BO14)","v":""},"",{"$f":"IF(A15=\"\",\"\",BE15*'Données Générales'!$I$53+BM14-BP14)","v":""},"","","","","","",{"$f":"IF(A15=\"\",\"\",BS15*(1-'Parameters Corpo'!$C$33)+BP15)","v":""},"","","",{"$f":"IF(A15=\"\",\"\",BW15*(1-'Parameters Corpo'!$C$33)+BN15)","v":""},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X15*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B15=\"\",\"\",CE15*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B15=\"\",\"\",CE15*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B15=\"\",\"\",IF($A15=DATA!$A$2,CG15,CH14+CG15))","v":""}]
[{"$f":"Calcul_Perso!A16","v":""},{"$f":"Calcul_Perso!B16","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A16+1,FALSE))","v":""},"",{"$f":"IF(A16=\"\",\"\",IF(AND(Calcul_Corpo!B16<='Parameters Corpo'!$C$50,Calcul_Corpo!B16>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF(AND(B16>='Parameters Corpo'!$C$46,B16<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A16=\"\",\"\",IF(M16=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A16=\"\",\"\",IF(Q16<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S16,Calcul_Corpo!I16))","v":""},{"$f":"IF(A16=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T16,Calcul_Corpo!J16))","v":""},{"$f":"IF(A16=\"\",\"\",W16*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",AA16*(1-'Parameters Corpo'!$C$33)+AC16)","v":""},{"$f":"IF(A16=\"\",\"\",G16+F16*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A16=\"\",\"\",BK15+('Données Générales'!$I$53*BE16+AW16)*$BK$2+BA16*$BL$2-BO15)","v":""},"",{"$f":"IF(A16=\"\",\"\",BE16*'Données Générales'!$I$53+BM15-BP15)","v":""},"","","","","","",{"$f":"IF(A16=\"\",\"\",BS16*(1-'Parameters Corpo'!$C$33)+BP16)","v":""},"",{"$f":"IF(A16=\"\",\"\",IF(BU16*$BL$2>BL16,BL16,BU16*$BL$2))","v":""},"",{"$f":"IF(A16=\"\",\"\",BW16*(1-'Parameters Corpo'!$C$33)+BN16)","v":""},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X16*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B16=\"\",\"\",CE16*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B16=\"\",\"\",CE16*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B16=\"\",\"\",IF($A16=DATA!$A$2,CG16,CH15+CG16))","v":""}]
[{"$f":"Calcul_Perso!A17","v":""},{"$f":"Calcul_Perso!B17","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A17+1,FALSE))","v":""},"",{"$f":"IF(A17=\"\",\"\",IF(AND(Calcul_Corpo!B17<='Parameters Corpo'!$C$50,Calcul_Corpo!B17>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF(AND(B17>='Parameters Corpo'!$C$46,B17<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A17=\"\",\"\",IF(M17=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A17=\"\",\"\",IF(Q17<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",IF(R17=TRUE,N17,0))","v":""},"","","",{"$f":"IF(A17=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S17,Calcul_Corpo!I17))","v":""},{"$f":"IF(A17=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T17,Calcul_Corpo!J17))","v":""},{"$f":"IF(A17=\"\",\"\",W17*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",AA17*(1-'Parameters Corpo'!$C$33)+AC17)","v":""},{"$f":"IF(A17=\"\",\"\",G17+F17*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A17=\"\",\"\",S17)","v":""},"",{"$f":"IF(A17=\"\",\"\",IF($W$2=\"B\",AJ17,AI17))","v":""},"",null,null,null,null,null,null,null,null,null,{"$f":"IF(A17=\"\",\"\",BJ16*$AR$8)","v":""},"","","","","","","","","","","","","",{"$f":"IF(A17=\"\",\"\",BG17+BC17+AY17-BP17-BQ17)","v":""},{"$f":"IF(A17=\"\",\"\",BK16+('Données Générales'!$I$53*BE17+AW17)*$BK$2+BA17*$BL$2-BO16)","v":""},"",{"$f":"IF(A17=\"\",\"\",BE17*'Données Générales'!$I$53+BM16-BP16)","v":""},{"$f":"IF(A17=\"\",\"\",BM17-BP17)","v":""},{"$f":"IF(A17=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK17,BZ17)-BP17)>0,MIN(BK17,(MIN(AK17,BZ17)-BP17)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK17,BZ17)-(BP17/(1-$BO$2)))>0,MIN(BK17,(MIN(AK17,BZ17)-(BP17/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},{"$f":"IF(A17=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK17,BZ17)>BM17,BM17,MIN(AK17,BZ17)),IF(MIN(AK17,BZ17)*(1-$BO$2)>BM17,BM17,MIN(AK17,BZ17)*(1-$BO$2)))))","v":""},{"$f":"IF(A17=\"\",\"\",IF($BP$2=\"Shareholder\",MIN(BZ17-BP17,(AK17-BP17)/(1-$BO$2)-BO17),MIN(BZ17-BP17,AK17-(BP17/(1-$BO$2))-BO17)))","v":""},{"$f":"IF(A17=\"\",\"\",SUM(BP17:BQ17))","v":""},{"$f":"IF(A17=\"\",\"\",BQ17+BO17)","v":""},{"$f":"IF(A17=\"\",\"\",BS17*(1-'Parameters Corpo'!$C$33)+BP17)","v":""},"",{"$f":"IF(A17=\"\",\"\",IF(BU17*$BL$2>BL17,BL17,BU17*$BL$2))","v":""},"",{"$f":"IF(A17=\"\",\"\",BW17*(1-'Parameters Corpo'!$C$33)+BN17)","v":""},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X17*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B17=\"\",\"\",CE17*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B17=\"\",\"\",CE17*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B17=\"\",\"\",IF($A17=DATA!$A$2,CG17,CH16+CG17))","v":""}]
[{"$f":"Calcul_Perso!A18","v":""},{"$f":"Calcul_Perso!B18","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A18+1,FALSE))","v":""},"",{"$f":"IF(A18=\"\",\"\",IF(AND(Calcul_Corpo!B18<='Parameters Corpo'!$C$50,Calcul_Corpo!B18>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF(AND(B18>='Parameters Corpo'!$C$46,B18<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A18=\"\",\"\",IF(M18=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A18=\"\",\"\",IF(Q18<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S18,Calcul_Corpo!I18))","v":""},{"$f":"IF(A18=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T18,Calcul_Corpo!J18))","v":""},{"$f":"IF(A18=\"\",\"\",W18*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",AA18*(1-'Parameters Corpo'!$C$33)+AC18)","v":""},{"$f":"IF(A18=\"\",\"\",G18+F18*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A18=\"\",\"\",BK17+('Données Générales'!$I$53*BE18+AW18)*$BK$2+BA18*$BL$2-BO17)","v":""},"",{"$f":"IF(A18=\"\",\"\",BE18*'Données Générales'!$I$53+BM17-BP17)","v":""},"","","","","","",{"$f":"IF(A18=\"\",\"\",BS18*(1-'Parameters Corpo'!$C$33)+BP18)","v":""},"","","",{"$f":"IF(A18=\"\",\"\",BW18*(1-'Parameters Corpo'!$C$33)+BN18)","v":""},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X18*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B18=\"\",\"\",CE18*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B18=\"\",\"\",CE18*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B18=\"\",\"\",IF($A18=DATA!$A$2,CG18,CH17+CG18))","v":""}]
[{"$f":"Calcul_Perso!A19","v":""},{"$f":"Calcul_Perso!B19","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A19+1,FALSE))","v":""},"",{"$f":"IF(A19=\"\",\"\",IF(AND(Calcul_Corpo!B19<='Parameters Corpo'!$C$50,Calcul_Corpo!B19>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF(AND(B19>='Parameters Corpo'!$C$46,B19<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A19=\"\",\"\",IF(M19=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A19=\"\",\"\",IF(Q19<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S19,Calcul_Corpo!I19))","v":""},{"$f":"IF(A19=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T19,Calcul_Corpo!J19))","v":""},{"$f":"IF(A19=\"\",\"\",W19*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",AA19*(1-'Parameters Corpo'!$C$33)+AC19)","v":""},{"$f":"IF(A19=\"\",\"\",G19+F19*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A19=\"\",\"\",BK18+('Données Générales'!$I$53*BE19+AW19)*$BK$2+BA19*$BL$2-BO18)","v":""},"",{"$f":"IF(A19=\"\",\"\",BE19*'Données Générales'!$I$53+BM18-BP18)","v":""},"","","","","","",{"$f":"IF(A19=\"\",\"\",BS19*(1-'Parameters Corpo'!$C$33)+BP19)","v":""},"","","",{"$f":"IF(A19=\"\",\"\",BW19*(1-'Parameters Corpo'!$C$33)+BN19)","v":""},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X19*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B19=\"\",\"\",CE19*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B19=\"\",\"\",CE19*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B19=\"\",\"\",IF($A19=DATA!$A$2,CG19,CH18+CG19))","v":""}]
[{"$f":"Calcul_Perso!A20","v":""},{"$f":"Calcul_Perso!B20","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A20+1,FALSE))","v":""},"",{"$f":"IF(A20=\"\",\"\",IF(AND(Calcul_Corpo!B20<='Parameters Corpo'!$C$50,Calcul_Corpo!B20>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF(AND(B20>='Parameters Corpo'!$C$46,B20<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A20=\"\",\"\",IF(M20=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A20=\"\",\"\",IF(Q20<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S20,Calcul_Corpo!I20))","v":""},{"$f":"IF(A20=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T20,Calcul_Corpo!J20))","v":""},{"$f":"IF(A20=\"\",\"\",W20*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",AA20*(1-'Parameters Corpo'!$C$33)+AC20)","v":""},{"$f":"IF(A20=\"\",\"\",G20+F20*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A20=\"\",\"\",BK19+('Données Générales'!$I$53*BE20+AW20)*$BK$2+BA20*$BL$2-BO19)","v":""},"",{"$f":"IF(A20=\"\",\"\",BE20*'Données Générales'!$I$53+BM19-BP19)","v":""},"","","","","","",{"$f":"IF(A20=\"\",\"\",BS20*(1-'Parameters Corpo'!$C$33)+BP20)","v":""},"","","",{"$f":"IF(A20=\"\",\"\",BW20*(1-'Parameters Corpo'!$C$33)+BN20)","v":""},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X20*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B20=\"\",\"\",CE20*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B20=\"\",\"\",CE20*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B20=\"\",\"\",IF($A20=DATA!$A$2,CG20,CH19+CG20))","v":""}]
[{"$f":"Calcul_Perso!A21","v":""},{"$f":"Calcul_Perso!B21","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A21+1,FALSE))","v":""},"",{"$f":"IF(A21=\"\",\"\",IF(AND(Calcul_Corpo!B21<='Parameters Corpo'!$C$50,Calcul_Corpo!B21>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF(AND(B21>='Parameters Corpo'!$C$46,B21<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A21=\"\",\"\",IF(M21=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A21=\"\",\"\",IF(Q21<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S21,Calcul_Corpo!I21))","v":""},{"$f":"IF(A21=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T21,Calcul_Corpo!J21))","v":""},{"$f":"IF(A21=\"\",\"\",W21*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",AA21*(1-'Parameters Corpo'!$C$33)+AC21)","v":""},{"$f":"IF(A21=\"\",\"\",G21+F21*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A21=\"\",\"\",BK20+('Données Générales'!$I$53*BE21+AW21)*$BK$2+BA21*$BL$2-BO20)","v":""},"",{"$f":"IF(A21=\"\",\"\",BE21*'Données Générales'!$I$53+BM20-BP20)","v":""},"","","","","","",{"$f":"IF(A21=\"\",\"\",BS21*(1-'Parameters Corpo'!$C$33)+BP21)","v":""},"","","",{"$f":"IF(A21=\"\",\"\",BW21*(1-'Parameters Corpo'!$C$33)+BN21)","v":""},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X21*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B21=\"\",\"\",CE21*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B21=\"\",\"\",CE21*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B21=\"\",\"\",IF($A21=DATA!$A$2,CG21,CH20+CG21))","v":""}]
[{"$f":"Calcul_Perso!A22","v":""},{"$f":"Calcul_Perso!B22","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A22+1,FALSE))","v":""},"",{"$f":"IF(A22=\"\",\"\",IF(AND(Calcul_Corpo!B22<='Parameters Corpo'!$C$50,Calcul_Corpo!B22>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(AND(B22>='Parameters Corpo'!$C$46,B22<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A22=\"\",\"\",IF(M22=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A22=\"\",\"\",IF(Q22<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S22,Calcul_Corpo!I22))","v":""},{"$f":"IF(A22=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T22,Calcul_Corpo!J22))","v":""},{"$f":"IF(A22=\"\",\"\",W22*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",AA22*(1-'Parameters Corpo'!$C$33)+AC22)","v":""},{"$f":"IF(A22=\"\",\"\",G22+F22*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A22=\"\",\"\",BK21+('Données Générales'!$I$53*BE22+AW22)*$BK$2+BA22*$BL$2-BO21)","v":""},"",{"$f":"IF(A22=\"\",\"\",BE22*'Données Générales'!$I$53+BM21-BP21)","v":""},"","","","","","",{"$f":"IF(A22=\"\",\"\",BS22*(1-'Parameters Corpo'!$C$33)+BP22)","v":""},"","","",{"$f":"IF(A22=\"\",\"\",BW22*(1-'Parameters Corpo'!$C$33)+BN22)","v":""},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X22*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B22=\"\",\"\",CE22*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B22=\"\",\"\",CE22*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B22=\"\",\"\",IF($A22=DATA!$A$2,CG22,CH21+CG22))","v":""}]
[{"$f":"Calcul_Perso!A23","v":""},{"$f":"Calcul_Perso!B23","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A23+1,FALSE))","v":""},"",{"$f":"IF(A23=\"\",\"\",IF(AND(Calcul_Corpo!B23<='Parameters Corpo'!$C$50,Calcul_Corpo!B23>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF(AND(B23>='Parameters Corpo'!$C$46,B23<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A23=\"\",\"\",IF(M23=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A23=\"\",\"\",IF(Q23<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S23,Calcul_Corpo!I23))","v":""},{"$f":"IF(A23=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T23,Calcul_Corpo!J23))","v":""},{"$f":"IF(A23=\"\",\"\",W23*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",AA23*(1-'Parameters Corpo'!$C$33)+AC23)","v":""},{"$f":"IF(A23=\"\",\"\",G23+F23*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A23=\"\",\"\",BK22+('Données Générales'!$I$53*BE23+AW23)*$BK$2+BA23*$BL$2-BO22)","v":""},"",{"$f":"IF(A23=\"\",\"\",BE23*'Données Générales'!$I$53+BM22-BP22)","v":""},"","","","","","",{"$f":"IF(A23=\"\",\"\",BS23*(1-'Parameters Corpo'!$C$33)+BP23)","v":""},"","","",{"$f":"IF(A23=\"\",\"\",BW23*(1-'Parameters Corpo'!$C$33)+BN23)","v":""},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X23*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B23=\"\",\"\",CE23*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B23=\"\",\"\",CE23*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B23=\"\",\"\",IF($A23=DATA!$A$2,CG23,CH22+CG23))","v":""}]
[{"$f":"Calcul_Perso!A24","v":""},{"$f":"Calcul_Perso!B24","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A24+1,FALSE))","v":""},"",{"$f":"IF(A24=\"\",\"\",IF(AND(Calcul_Corpo!B24<='Parameters Corpo'!$C$50,Calcul_Corpo!B24>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF(AND(B24>='Parameters Corpo'!$C$46,B24<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A24=\"\",\"\",IF(M24=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A24=\"\",\"\",IF(Q24<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S24,Calcul_Corpo!I24))","v":""},{"$f":"IF(A24=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T24,Calcul_Corpo!J24))","v":""},{"$f":"IF(A24=\"\",\"\",W24*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",AA24*(1-'Parameters Corpo'!$C$33)+AC24)","v":""},{"$f":"IF(A24=\"\",\"\",G24+F24*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A24=\"\",\"\",BK23+('Données Générales'!$I$53*BE24+AW24)*$BK$2+BA24*$BL$2-BO23)","v":""},"",{"$f":"IF(A24=\"\",\"\",BE24*'Données Générales'!$I$53+BM23-BP23)","v":""},"","",{"$f":"IF(A24=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK24,BZ24)>BM24,BM24,MIN(AK24,BZ24)),IF(MIN(AK24,BZ24)*(1-$BO$2)>BM24,BM24,MIN(AK24,BZ24)*(1-$BO$2)))))","v":""},"","","",{"$f":"IF(A24=\"\",\"\",BS24*(1-'Parameters Corpo'!$C$33)+BP24)","v":""},"","","",{"$f":"IF(A24=\"\",\"\",BW24*(1-'Parameters Corpo'!$C$33)+BN24)","v":""},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X24*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B24=\"\",\"\",0)","v":""},"","",{"$f":"IF($B24=\"\",\"\",CE24*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B24=\"\",\"\",CE24*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B24=\"\",\"\",IF($A24=DATA!$A$2,CG24,CH23+CG24))","v":""}]
[{"$f":"Calcul_Perso!A25","v":""},{"$f":"Calcul_Perso!B25","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A25+1,FALSE))","v":""},"",{"$f":"IF(A25=\"\",\"\",IF(AND(Calcul_Corpo!B25<='Parameters Corpo'!$C$50,Calcul_Corpo!B25>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF(AND(B25>='Parameters Corpo'!$C$46,B25<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A25=\"\",\"\",IF(M25=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A25=\"\",\"\",IF(Q25<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S25,Calcul_Corpo!I25))","v":""},{"$f":"IF(A25=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T25,Calcul_Corpo!J25))","v":""},{"$f":"IF(A25=\"\",\"\",W25*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",AA25*(1-'Parameters Corpo'!$C$33)+AC25)","v":""},{"$f":"IF(A25=\"\",\"\",G25+F25*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A25=\"\",\"\",BK24+('Données Générales'!$I$53*BE25+AW25)*$BK$2+BA25*$BL$2-BO24)","v":""},"",{"$f":"IF(A25=\"\",\"\",BE25*'Données Générales'!$I$53+BM24-BP24)","v":""},"",{"$f":"IF(A25=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK25,BZ25)-BP25)>0,MIN(BK25,(MIN(AK25,BZ25)-BP25)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK25,BZ25)-(BP25/(1-$BO$2)))>0,MIN(BK25,(MIN(AK25,BZ25)-(BP25/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},{"$f":"IF(A25=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK25,BZ25)>BM25,BM25,MIN(AK25,BZ25)),IF(MIN(AK25,BZ25)*(1-$BO$2)>BM25,BM25,MIN(AK25,BZ25)*(1-$BO$2)))))","v":""},{"$f":"IF(A25=\"\",\"\",IF($BP$2=\"Shareholder\",MIN(BZ25-BP25,(AK25-BP25)/(1-$BO$2)-BO25),MIN(BZ25-BP25,AK25-(BP25/(1-$BO$2))-BO25)))","v":""},{"$f":"IF(A25=\"\",\"\",SUM(BP25:BQ25))","v":""},"",{"$f":"IF(A25=\"\",\"\",BS25*(1-'Parameters Corpo'!$C$33)+BP25)","v":""},"","","",{"$f":"IF(A25=\"\",\"\",BW25*(1-'Parameters Corpo'!$C$33)+BN25)","v":""},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X25*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B25=\"\",\"\",CE25*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B25=\"\",\"\",CE25*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B25=\"\",\"\",IF($A25=DATA!$A$2,CG25,CH24+CG25))","v":""}]
[{"$f":"Calcul_Perso!A26","v":""},{"$f":"Calcul_Perso!B26","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(A26=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A26+1,FALSE))","v":""},"",{"$f":"IF(A26=\"\",\"\",IF(AND(Calcul_Corpo!B26<='Parameters Corpo'!$C$50,Calcul_Corpo!B26>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF(AND(B26>='Parameters Corpo'!$C$46,B26<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A26=\"\",\"\",IF(M26=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A26=\"\",\"\",IF(Q26<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S26,Calcul_Corpo!I26))","v":""},{"$f":"IF(A26=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T26,Calcul_Corpo!J26))","v":""},{"$f":"IF(A26=\"\",\"\",W26*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",AA26*(1-'Parameters Corpo'!$C$33)+AC26)","v":""},{"$f":"IF(A26=\"\",\"\",G26+F26*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A26=\"\",\"\",BK25+('Données Générales'!$I$53*BE26+AW26)*$BK$2+BA26*$BL$2-BO25)","v":""},"",{"$f":"IF(A26=\"\",\"\",BE26*'Données Générales'!$I$53+BM25-BP25)","v":""},"","","","","","",{"$f":"IF(A26=\"\",\"\",BS26*(1-'Parameters Corpo'!$C$33)+BP26)","v":""},"","","",{"$f":"IF(A26=\"\",\"\",BW26*(1-'Parameters Corpo'!$C$33)+BN26)","v":""},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X26*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B26=\"\",\"\",CE26*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B26=\"\",\"\",CE26*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B26=\"\",\"\",IF($A26=DATA!$A$2,CG26,CH25+CG26))","v":""}]
[{"$f":"Calcul_Perso!A27","v":""},{"$f":"Calcul_Perso!B27","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(A27=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A27+1,FALSE))","v":""},"",{"$f":"IF(A27=\"\",\"\",IF(AND(Calcul_Corpo!B27<='Parameters Corpo'!$C$50,Calcul_Corpo!B27>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF(AND(B27>='Parameters Corpo'!$C$46,B27<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A27=\"\",\"\",IF(M27=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A27=\"\",\"\",IF(Q27<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S27,Calcul_Corpo!I27))","v":""},{"$f":"IF(A27=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T27,Calcul_Corpo!J27))","v":""},{"$f":"IF(A27=\"\",\"\",W27*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",AA27*(1-'Parameters Corpo'!$C$33)+AC27)","v":""},{"$f":"IF(A27=\"\",\"\",G27+F27*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A27=\"\",\"\",BK26+('Données Générales'!$I$53*BE27+AW27)*$BK$2+BA27*$BL$2-BO26)","v":""},"",{"$f":"IF(A27=\"\",\"\",BE27*'Données Générales'!$I$53+BM26-BP26)","v":""},"","","","","","",{"$f":"IF(A27=\"\",\"\",BS27*(1-'Parameters Corpo'!$C$33)+BP27)","v":""},"","","",{"$f":"IF(A27=\"\",\"\",BW27*(1-'Parameters Corpo'!$C$33)+BN27)","v":""},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X27*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B27=\"\",\"\",CE27*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B27=\"\",\"\",CE27*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B27=\"\",\"\",IF($A27=DATA!$A$2,CG27,CH26+CG27))","v":""}]
[{"$f":"Calcul_Perso!A28","v":""},{"$f":"Calcul_Perso!B28","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(A28=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A28+1,FALSE))","v":""},"",{"$f":"IF(A28=\"\",\"\",IF(AND(Calcul_Corpo!B28<='Parameters Corpo'!$C$50,Calcul_Corpo!B28>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF(AND(B28>='Parameters Corpo'!$C$46,B28<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A28=\"\",\"\",IF(M28=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A28=\"\",\"\",IF(Q28<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S28,Calcul_Corpo!I28))","v":""},{"$f":"IF(A28=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T28,Calcul_Corpo!J28))","v":""},{"$f":"IF(A28=\"\",\"\",W28*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",AA28*(1-'Parameters Corpo'!$C$33)+AC28)","v":""},{"$f":"IF(A28=\"\",\"\",G28+F28*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A28=\"\",\"\",BK27+('Données Générales'!$I$53*BE28+AW28)*$BK$2+BA28*$BL$2-BO27)","v":""},"",{"$f":"IF(A28=\"\",\"\",BE28*'Données Générales'!$I$53+BM27-BP27)","v":""},"","","","","","",{"$f":"IF(A28=\"\",\"\",BS28*(1-'Parameters Corpo'!$C$33)+BP28)","v":""},"","","",{"$f":"IF(A28=\"\",\"\",BW28*(1-'Parameters Corpo'!$C$33)+BN28)","v":""},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X28*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B28=\"\",\"\",CE28*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B28=\"\",\"\",CE28*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28=DATA!$A$2,CG28,CH27+CG28))","v":""}]
[{"$f":"Calcul_Perso!A29","v":""},{"$f":"Calcul_Perso!B29","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(A29=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A29+1,FALSE))","v":""},"",{"$f":"IF(A29=\"\",\"\",IF(AND(Calcul_Corpo!B29<='Parameters Corpo'!$C$50,Calcul_Corpo!B29>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF(AND(B29>='Parameters Corpo'!$C$46,B29<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A29=\"\",\"\",IF(M29=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A29=\"\",\"\",IF(Q29<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S29,Calcul_Corpo!I29))","v":""},{"$f":"IF(A29=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T29,Calcul_Corpo!J29))","v":""},{"$f":"IF(A29=\"\",\"\",W29*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",AA29*(1-'Parameters Corpo'!$C$33)+AC29)","v":""},{"$f":"IF(A29=\"\",\"\",G29+F29*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A29=\"\",\"\",BK28+('Données Générales'!$I$53*BE29+AW29)*$BK$2+BA29*$BL$2-BO28)","v":""},"",{"$f":"IF(A29=\"\",\"\",BE29*'Données Générales'!$I$53+BM28-BP28)","v":""},"","","","","","",{"$f":"IF(A29=\"\",\"\",BS29*(1-'Parameters Corpo'!$C$33)+BP29)","v":""},"","","",{"$f":"IF(A29=\"\",\"\",BW29*(1-'Parameters Corpo'!$C$33)+BN29)","v":""},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X29*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B29=\"\",\"\",CE29*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B29=\"\",\"\",CE29*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B29=\"\",\"\",IF($A29=DATA!$A$2,CG29,CH28+CG29))","v":""}]
[{"$f":"Calcul_Perso!A30","v":""},{"$f":"Calcul_Perso!B30","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(A30=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A30+1,FALSE))","v":""},"",{"$f":"IF(A30=\"\",\"\",IF(AND(Calcul_Corpo!B30<='Parameters Corpo'!$C$50,Calcul_Corpo!B30>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF(AND(B30>='Parameters Corpo'!$C$46,B30<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A30=\"\",\"\",IF(M30=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A30=\"\",\"\",IF(Q30<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S30,Calcul_Corpo!I30))","v":""},{"$f":"IF(A30=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T30,Calcul_Corpo!J30))","v":""},{"$f":"IF(A30=\"\",\"\",W30*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",AA30*(1-'Parameters Corpo'!$C$33)+AC30)","v":""},{"$f":"IF(A30=\"\",\"\",G30+F30*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A30=\"\",\"\",BK29+('Données Générales'!$I$53*BE30+AW30)*$BK$2+BA30*$BL$2-BO29)","v":""},"",{"$f":"IF(A30=\"\",\"\",BE30*'Données Générales'!$I$53+BM29-BP29)","v":""},"","","","","","",{"$f":"IF(A30=\"\",\"\",BS30*(1-'Parameters Corpo'!$C$33)+BP30)","v":""},"","","",{"$f":"IF(A30=\"\",\"\",BW30*(1-'Parameters Corpo'!$C$33)+BN30)","v":""},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X30*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B30=\"\",\"\",CE30*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B30=\"\",\"\",CE30*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B30=\"\",\"\",IF($A30=DATA!$A$2,CG30,CH29+CG30))","v":""}]
[{"$f":"Calcul_Perso!A31","v":""},{"$f":"Calcul_Perso!B31","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(A31=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A31+1,FALSE))","v":""},"",{"$f":"IF(A31=\"\",\"\",IF(AND(Calcul_Corpo!B31<='Parameters Corpo'!$C$50,Calcul_Corpo!B31>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF(AND(B31>='Parameters Corpo'!$C$46,B31<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A31=\"\",\"\",IF(M31=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A31=\"\",\"\",IF(Q31<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S31,Calcul_Corpo!I31))","v":""},{"$f":"IF(A31=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T31,Calcul_Corpo!J31))","v":""},{"$f":"IF(A31=\"\",\"\",W31*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",AA31*(1-'Parameters Corpo'!$C$33)+AC31)","v":""},{"$f":"IF(A31=\"\",\"\",G31+F31*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A31=\"\",\"\",BK30+('Données Générales'!$I$53*BE31+AW31)*$BK$2+BA31*$BL$2-BO30)","v":""},"",{"$f":"IF(A31=\"\",\"\",BE31*'Données Générales'!$I$53+BM30-BP30)","v":""},"","","","","","",{"$f":"IF(A31=\"\",\"\",BS31*(1-'Parameters Corpo'!$C$33)+BP31)","v":""},"","","",{"$f":"IF(A31=\"\",\"\",BW31*(1-'Parameters Corpo'!$C$33)+BN31)","v":""},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X31*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B31=\"\",\"\",CE31*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B31=\"\",\"\",CE31*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B31=\"\",\"\",IF($A31=DATA!$A$2,CG31,CH30+CG31))","v":""}]
[{"$f":"Calcul_Perso!A32","v":""},{"$f":"Calcul_Perso!B32","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(A32=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A32+1,FALSE))","v":""},"",{"$f":"IF(A32=\"\",\"\",IF(AND(Calcul_Corpo!B32<='Parameters Corpo'!$C$50,Calcul_Corpo!B32>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF(AND(B32>='Parameters Corpo'!$C$46,B32<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A32=\"\",\"\",IF(M32=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A32=\"\",\"\",IF(Q32<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S32,Calcul_Corpo!I32))","v":""},{"$f":"IF(A32=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T32,Calcul_Corpo!J32))","v":""},{"$f":"IF(A32=\"\",\"\",W32*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",AA32*(1-'Parameters Corpo'!$C$33)+AC32)","v":""},{"$f":"IF(A32=\"\",\"\",G32+F32*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"",{"$f":"IF(A32=\"\",\"\",IF(H32=\"FAUX\",0,$AL$2))","v":""},{"$f":"IF(A32=\"\",\"\",IF($W$2=\"B\",AJ32,AI32))","v":""},"",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(A32=\"\",\"\",BG32+BC32+AY32-BP32-BQ32)","v":""},{"$f":"IF(A32=\"\",\"\",BK31+('Données Générales'!$I$53*BE32+AW32)*$BK$2+BA32*$BL$2-BO31)","v":""},"",{"$f":"IF(A32=\"\",\"\",BE32*'Données Générales'!$I$53+BM31-BP31)","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",SUM(BP32:BQ32))","v":""},"",{"$f":"IF(A32=\"\",\"\",BS32*(1-'Parameters Corpo'!$C$33)+BP32)","v":""},"","","",{"$f":"IF(A32=\"\",\"\",BW32*(1-'Parameters Corpo'!$C$33)+BN32)","v":""},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X32*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B32=\"\",\"\",CE32*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B32=\"\",\"\",CE32*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B32=\"\",\"\",IF($A32=DATA!$A$2,CG32,CH31+CG32))","v":""}]
[{"$f":"Calcul_Perso!A33","v":""},{"$f":"Calcul_Perso!B33","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(A33=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A33+1,FALSE))","v":""},"",{"$f":"IF(A33=\"\",\"\",IF(AND(Calcul_Corpo!B33<='Parameters Corpo'!$C$50,Calcul_Corpo!B33>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF(AND(B33>='Parameters Corpo'!$C$46,B33<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A33=\"\",\"\",IF(M33=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A33=\"\",\"\",IF(Q33<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S33,Calcul_Corpo!I33))","v":""},{"$f":"IF(A33=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T33,Calcul_Corpo!J33))","v":""},{"$f":"IF(A33=\"\",\"\",W33*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",AA33*(1-'Parameters Corpo'!$C$33)+AC33)","v":""},{"$f":"IF(A33=\"\",\"\",G33+F33*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(A33=\"\",\"\",BG33+BC33+AY33-BP33-BQ33)","v":""},{"$f":"IF(A33=\"\",\"\",BK32+('Données Générales'!$I$53*BE33+AW33)*$BK$2+BA33*$BL$2-BO32)","v":""},"",{"$f":"IF(A33=\"\",\"\",BE33*'Données Générales'!$I$53+BM32-BP32)","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",SUM(BP33:BQ33))","v":""},{"$f":"IF(A33=\"\",\"\",BQ33+BO33)","v":""},{"$f":"IF(A33=\"\",\"\",BS33*(1-'Parameters Corpo'!$C$33)+BP33)","v":""},"","","",{"$f":"IF(A33=\"\",\"\",BW33*(1-'Parameters Corpo'!$C$33)+BN33)","v":""},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X33*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B33=\"\",\"\",CE33*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B33=\"\",\"\",CE33*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B33=\"\",\"\",IF($A33=DATA!$A$2,CG33,CH32+CG33))","v":""}]
[{"$f":"Calcul_Perso!A34","v":""},{"$f":"Calcul_Perso!B34","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(A34=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A34+1,FALSE))","v":""},"",{"$f":"IF(A34=\"\",\"\",IF(AND(Calcul_Corpo!B34<='Parameters Corpo'!$C$50,Calcul_Corpo!B34>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF(AND(B34>='Parameters Corpo'!$C$46,B34<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A34=\"\",\"\",IF(M34=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A34=\"\",\"\",IF(Q34<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S34,Calcul_Corpo!I34))","v":""},{"$f":"IF(A34=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T34,Calcul_Corpo!J34))","v":""},{"$f":"IF(A34=\"\",\"\",W34*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",AA34*(1-'Parameters Corpo'!$C$33)+AC34)","v":""},{"$f":"IF(A34=\"\",\"\",G34+F34*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(A34=\"\",\"\",BG34+BC34+AY34-BP34-BQ34)","v":""},{"$f":"IF(A34=\"\",\"\",BK33+('Données Générales'!$I$53*BE34+AW34)*$BK$2+BA34*$BL$2-BO33)","v":""},"",{"$f":"IF(A34=\"\",\"\",BE34*'Données Générales'!$I$53+BM33-BP33)","v":""},"","","","","",{"$f":"IF(A34=\"\",\"\",BQ34+BO34)","v":""},{"$f":"IF(A34=\"\",\"\",BS34*(1-'Parameters Corpo'!$C$33)+BP34)","v":""},"","","",{"$f":"IF(A34=\"\",\"\",BW34*(1-'Parameters Corpo'!$C$33)+BN34)","v":""},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X34*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B34=\"\",\"\",CE34*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B34=\"\",\"\",CE34*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B34=\"\",\"\",IF($A34=DATA!$A$2,CG34,CH33+CG34))","v":""}]
[{"$f":"Calcul_Perso!A35","v":""},{"$f":"Calcul_Perso!B35","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(A35=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A35+1,FALSE))","v":""},"",{"$f":"IF(A35=\"\",\"\",IF(AND(Calcul_Corpo!B35<='Parameters Corpo'!$C$50,Calcul_Corpo!B35>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF(AND(B35>='Parameters Corpo'!$C$46,B35<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A35=\"\",\"\",IF(M35=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A35=\"\",\"\",IF(Q35<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S35,Calcul_Corpo!I35))","v":""},{"$f":"IF(A35=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T35,Calcul_Corpo!J35))","v":""},{"$f":"IF(A35=\"\",\"\",W35*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",AA35*(1-'Parameters Corpo'!$C$33)+AC35)","v":""},{"$f":"IF(A35=\"\",\"\",G35+F35*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A35=\"\",\"\",BK34+('Données Générales'!$I$53*BE35+AW35)*$BK$2+BA35*$BL$2-BO34)","v":""},"",{"$f":"IF(A35=\"\",\"\",BE35*'Données Générales'!$I$53+BM34-BP34)","v":""},"","","","","","",{"$f":"IF(A35=\"\",\"\",BS35*(1-'Parameters Corpo'!$C$33)+BP35)","v":""},"","","",{"$f":"IF(A35=\"\",\"\",BW35*(1-'Parameters Corpo'!$C$33)+BN35)","v":""},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X35*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B35=\"\",\"\",CE35*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B35=\"\",\"\",CE35*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B35=\"\",\"\",IF($A35=DATA!$A$2,CG35,CH34+CG35))","v":""}]
[{"$f":"Calcul_Perso!A36","v":""},{"$f":"Calcul_Perso!B36","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(A36=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A36+1,FALSE))","v":""},"",{"$f":"IF(A36=\"\",\"\",IF(AND(Calcul_Corpo!B36<='Parameters Corpo'!$C$50,Calcul_Corpo!B36>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF(AND(B36>='Parameters Corpo'!$C$46,B36<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A36=\"\",\"\",IF(M36=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A36=\"\",\"\",IF(Q36<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S36,Calcul_Corpo!I36))","v":""},{"$f":"IF(A36=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T36,Calcul_Corpo!J36))","v":""},{"$f":"IF(A36=\"\",\"\",W36*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",AA36*(1-'Parameters Corpo'!$C$33)+AC36)","v":""},{"$f":"IF(A36=\"\",\"\",G36+F36*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A36=\"\",\"\",BK35+('Données Générales'!$I$53*BE36+AW36)*$BK$2+BA36*$BL$2-BO35)","v":""},"",{"$f":"IF(A36=\"\",\"\",BE36*'Données Générales'!$I$53+BM35-BP35)","v":""},"","","","","","",{"$f":"IF(A36=\"\",\"\",BS36*(1-'Parameters Corpo'!$C$33)+BP36)","v":""},"","","",{"$f":"IF(A36=\"\",\"\",BW36*(1-'Parameters Corpo'!$C$33)+BN36)","v":""},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X36*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B36=\"\",\"\",CE36*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B36=\"\",\"\",CE36*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B36=\"\",\"\",IF($A36=DATA!$A$2,CG36,CH35+CG36))","v":""}]
[{"$f":"Calcul_Perso!A37","v":""},{"$f":"Calcul_Perso!B37","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(A37=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A37+1,FALSE))","v":""},"",{"$f":"IF(A37=\"\",\"\",IF(AND(Calcul_Corpo!B37<='Parameters Corpo'!$C$50,Calcul_Corpo!B37>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF(AND(B37>='Parameters Corpo'!$C$46,B37<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A37=\"\",\"\",IF(M37=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A37=\"\",\"\",IF(Q37<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S37,Calcul_Corpo!I37))","v":""},{"$f":"IF(A37=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T37,Calcul_Corpo!J37))","v":""},{"$f":"IF(A37=\"\",\"\",W37*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",AA37*(1-'Parameters Corpo'!$C$33)+AC37)","v":""},{"$f":"IF(A37=\"\",\"\",G37+F37*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","",{"$f":"IF(A37=\"\",\"\",BJ36*$AU$8)","v":""},"","","","","","","","","","",{"$f":"IF(A37=\"\",\"\",BK36+('Données Générales'!$I$53*BE37+AW37)*$BK$2+BA37*$BL$2-BO36)","v":""},"",{"$f":"IF(A37=\"\",\"\",BE37*'Données Générales'!$I$53+BM36-BP36)","v":""},"","","","","","",{"$f":"IF(A37=\"\",\"\",BS37*(1-'Parameters Corpo'!$C$33)+BP37)","v":""},"","","",{"$f":"IF(A37=\"\",\"\",BW37*(1-'Parameters Corpo'!$C$33)+BN37)","v":""},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X37*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B37=\"\",\"\",CE37*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B37=\"\",\"\",CE37*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B37=\"\",\"\",IF($A37=DATA!$A$2,CG37,CH36+CG37))","v":""}]
[{"$f":"Calcul_Perso!A38","v":""},{"$f":"Calcul_Perso!B38","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(A38=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A38+1,FALSE))","v":""},"",{"$f":"IF(A38=\"\",\"\",IF(AND(Calcul_Corpo!B38<='Parameters Corpo'!$C$50,Calcul_Corpo!B38>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF(AND(B38>='Parameters Corpo'!$C$46,B38<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A38=\"\",\"\",IF(M38=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A38=\"\",\"\",IF(Q38<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S38,Calcul_Corpo!I38))","v":""},{"$f":"IF(A38=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T38,Calcul_Corpo!J38))","v":""},{"$f":"IF(A38=\"\",\"\",W38*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",AA38*(1-'Parameters Corpo'!$C$33)+AC38)","v":""},{"$f":"IF(A38=\"\",\"\",G38+F38*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(A38=\"\",\"\",BG38+BC38+AY38-BP38-BQ38)","v":""},{"$f":"IF(A38=\"\",\"\",BK37+('Données Générales'!$I$53*BE38+AW38)*$BK$2+BA38*$BL$2-BO37)","v":""},"",{"$f":"IF(A38=\"\",\"\",BE38*'Données Générales'!$I$53+BM37-BP37)","v":""},"","","","","","",{"$f":"IF(A38=\"\",\"\",BS38*(1-'Parameters Corpo'!$C$33)+BP38)","v":""},"","","",{"$f":"IF(A38=\"\",\"\",BW38*(1-'Parameters Corpo'!$C$33)+BN38)","v":""},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X38*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B38=\"\",\"\",CE38*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B38=\"\",\"\",CE38*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B38=\"\",\"\",IF($A38=DATA!$A$2,CG38,CH37+CG38))","v":""}]
[{"$f":"Calcul_Perso!A39","v":""},{"$f":"Calcul_Perso!B39","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(A39=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A39+1,FALSE))","v":""},"",{"$f":"IF(A39=\"\",\"\",IF(AND(Calcul_Corpo!B39<='Parameters Corpo'!$C$50,Calcul_Corpo!B39>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF(AND(B39>='Parameters Corpo'!$C$46,B39<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A39=\"\",\"\",IF(M39=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A39=\"\",\"\",IF(Q39<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S39,Calcul_Corpo!I39))","v":""},{"$f":"IF(A39=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T39,Calcul_Corpo!J39))","v":""},{"$f":"IF(A39=\"\",\"\",W39*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",AA39*(1-'Parameters Corpo'!$C$33)+AC39)","v":""},{"$f":"IF(A39=\"\",\"\",G39+F39*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A39=\"\",\"\",BK38+('Données Générales'!$I$53*BE39+AW39)*$BK$2+BA39*$BL$2-BO38)","v":""},"",{"$f":"IF(A39=\"\",\"\",BE39*'Données Générales'!$I$53+BM38-BP38)","v":""},"","","","","","",{"$f":"IF(A39=\"\",\"\",BS39*(1-'Parameters Corpo'!$C$33)+BP39)","v":""},"","","",{"$f":"IF(A39=\"\",\"\",BW39*(1-'Parameters Corpo'!$C$33)+BN39)","v":""},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X39*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B39=\"\",\"\",CE39*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B39=\"\",\"\",CE39*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B39=\"\",\"\",IF($A39=DATA!$A$2,CG39,CH38+CG39))","v":""}]
[{"$f":"Calcul_Perso!A40","v":""},{"$f":"Calcul_Perso!B40","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(A40=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A40+1,FALSE))","v":""},"",{"$f":"IF(A40=\"\",\"\",IF(AND(Calcul_Corpo!B40<='Parameters Corpo'!$C$50,Calcul_Corpo!B40>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF(AND(B40>='Parameters Corpo'!$C$46,B40<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A40=\"\",\"\",IF(M40=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A40=\"\",\"\",IF(Q40<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S40,Calcul_Corpo!I40))","v":""},{"$f":"IF(A40=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T40,Calcul_Corpo!J40))","v":""},{"$f":"IF(A40=\"\",\"\",W40*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",AA40*(1-'Parameters Corpo'!$C$33)+AC40)","v":""},{"$f":"IF(A40=\"\",\"\",G40+F40*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"IF(A40=\"\",\"\",BJ39*$AR$8)","v":""},"","","","","","","","","","","","","","",{"$f":"IF(A40=\"\",\"\",BK39+('Données Générales'!$I$53*BE40+AW40)*$BK$2+BA40*$BL$2-BO39)","v":""},"",{"$f":"IF(A40=\"\",\"\",BE40*'Données Générales'!$I$53+BM39-BP39)","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",SUM(BP40:BQ40))","v":""},"",{"$f":"IF(A40=\"\",\"\",BS40*(1-'Parameters Corpo'!$C$33)+BP40)","v":""},"","","",{"$f":"IF(A40=\"\",\"\",BW40*(1-'Parameters Corpo'!$C$33)+BN40)","v":""},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X40*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B40=\"\",\"\",CE40*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B40=\"\",\"\",CE40*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B40=\"\",\"\",IF($A40=DATA!$A$2,CG40,CH39+CG40))","v":""}]
[{"$f":"Calcul_Perso!A41","v":""},{"$f":"Calcul_Perso!B41","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(A41=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A41+1,FALSE))","v":""},"",{"$f":"IF(A41=\"\",\"\",IF(AND(Calcul_Corpo!B41<='Parameters Corpo'!$C$50,Calcul_Corpo!B41>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF(AND(B41>='Parameters Corpo'!$C$46,B41<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A41=\"\",\"\",IF(M41=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A41=\"\",\"\",IF(Q41<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S41,Calcul_Corpo!I41))","v":""},{"$f":"IF(A41=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T41,Calcul_Corpo!J41))","v":""},{"$f":"IF(A41=\"\",\"\",W41*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",AA41*(1-'Parameters Corpo'!$C$33)+AC41)","v":""},{"$f":"IF(A41=\"\",\"\",G41+F41*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A41=\"\",\"\",BK40+('Données Générales'!$I$53*BE41+AW41)*$BK$2+BA41*$BL$2-BO40)","v":""},"",{"$f":"IF(A41=\"\",\"\",BE41*'Données Générales'!$I$53+BM40-BP40)","v":""},"","","","","","",{"$f":"IF(A41=\"\",\"\",BS41*(1-'Parameters Corpo'!$C$33)+BP41)","v":""},"","","",{"$f":"IF(A41=\"\",\"\",BW41*(1-'Parameters Corpo'!$C$33)+BN41)","v":""},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X41*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B41=\"\",\"\",CE41*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B41=\"\",\"\",CE41*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B41=\"\",\"\",IF($A41=DATA!$A$2,CG41,CH40+CG41))","v":""}]
[{"$f":"Calcul_Perso!A42","v":""},{"$f":"Calcul_Perso!B42","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(A42=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A42+1,FALSE))","v":""},"",{"$f":"IF(A42=\"\",\"\",IF(AND(Calcul_Corpo!B42<='Parameters Corpo'!$C$50,Calcul_Corpo!B42>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF(AND(B42>='Parameters Corpo'!$C$46,B42<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A42=\"\",\"\",IF(M42=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A42=\"\",\"\",IF(Q42<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S42,Calcul_Corpo!I42))","v":""},{"$f":"IF(A42=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T42,Calcul_Corpo!J42))","v":""},{"$f":"IF(A42=\"\",\"\",W42*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",AA42*(1-'Parameters Corpo'!$C$33)+AC42)","v":""},{"$f":"IF(A42=\"\",\"\",G42+F42*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A42=\"\",\"\",BK41+('Données Générales'!$I$53*BE42+AW42)*$BK$2+BA42*$BL$2-BO41)","v":""},"",{"$f":"IF(A42=\"\",\"\",BE42*'Données Générales'!$I$53+BM41-BP41)","v":""},"","",{"$f":"IF(A42=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK42,BZ42)>BM42,BM42,MIN(AK42,BZ42)),IF(MIN(AK42,BZ42)*(1-$BO$2)>BM42,BM42,MIN(AK42,BZ42)*(1-$BO$2)))))","v":""},"","","",{"$f":"IF(A42=\"\",\"\",BS42*(1-'Parameters Corpo'!$C$33)+BP42)","v":""},"","","",{"$f":"IF(A42=\"\",\"\",BW42*(1-'Parameters Corpo'!$C$33)+BN42)","v":""},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X42*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B42=\"\",\"\",CE42*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B42=\"\",\"\",CE42*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B42=\"\",\"\",IF($A42=DATA!$A$2,CG42,CH41+CG42))","v":""}]
[{"$f":"Calcul_Perso!A43","v":""},{"$f":"Calcul_Perso!B43","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(A43=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A43+1,FALSE))","v":""},"",{"$f":"IF(A43=\"\",\"\",IF(AND(Calcul_Corpo!B43<='Parameters Corpo'!$C$50,Calcul_Corpo!B43>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF(AND(B43>='Parameters Corpo'!$C$46,B43<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A43=\"\",\"\",IF(M43=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A43=\"\",\"\",IF(Q43<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S43,Calcul_Corpo!I43))","v":""},{"$f":"IF(A43=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T43,Calcul_Corpo!J43))","v":""},{"$f":"IF(A43=\"\",\"\",W43*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",AA43*(1-'Parameters Corpo'!$C$33)+AC43)","v":""},{"$f":"IF(A43=\"\",\"\",G43+F43*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A43=\"\",\"\",S43)","v":""},"","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A43=\"\",\"\",BK42+('Données Générales'!$I$53*BE43+AW43)*$BK$2+BA43*$BL$2-BO42)","v":""},"",{"$f":"IF(A43=\"\",\"\",BE43*'Données Générales'!$I$53+BM42-BP42)","v":""},"","","","","","",{"$f":"IF(A43=\"\",\"\",BS43*(1-'Parameters Corpo'!$C$33)+BP43)","v":""},"","","",{"$f":"IF(A43=\"\",\"\",BW43*(1-'Parameters Corpo'!$C$33)+BN43)","v":""},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X43*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B43=\"\",\"\",CE43*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B43=\"\",\"\",CE43*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B43=\"\",\"\",IF($A43=DATA!$A$2,CG43,CH42+CG43))","v":""}]
[{"$f":"Calcul_Perso!A44","v":""},{"$f":"Calcul_Perso!B44","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(A44=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A44+1,FALSE))","v":""},"",{"$f":"IF(A44=\"\",\"\",IF(AND(Calcul_Corpo!B44<='Parameters Corpo'!$C$50,Calcul_Corpo!B44>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF(AND(B44>='Parameters Corpo'!$C$46,B44<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A44=\"\",\"\",IF(M44=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A44=\"\",\"\",IF(Q44<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S44,Calcul_Corpo!I44))","v":""},{"$f":"IF(A44=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T44,Calcul_Corpo!J44))","v":""},{"$f":"IF(A44=\"\",\"\",W44*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",AA44*(1-'Parameters Corpo'!$C$33)+AC44)","v":""},{"$f":"IF(A44=\"\",\"\",G44+F44*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A44=\"\",\"\",BK43+('Données Générales'!$I$53*BE44+AW44)*$BK$2+BA44*$BL$2-BO43)","v":""},"",{"$f":"IF(A44=\"\",\"\",BE44*'Données Générales'!$I$53+BM43-BP43)","v":""},"","","","","","",{"$f":"IF(A44=\"\",\"\",BS44*(1-'Parameters Corpo'!$C$33)+BP44)","v":""},"","","",{"$f":"IF(A44=\"\",\"\",BW44*(1-'Parameters Corpo'!$C$33)+BN44)","v":""},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X44*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B44=\"\",\"\",CE44*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B44=\"\",\"\",CE44*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B44=\"\",\"\",IF($A44=DATA!$A$2,CG44,CH43+CG44))","v":""}]
[{"$f":"Calcul_Perso!A45","v":""},{"$f":"Calcul_Perso!B45","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(A45=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A45+1,FALSE))","v":""},"",{"$f":"IF(A45=\"\",\"\",IF(AND(Calcul_Corpo!B45<='Parameters Corpo'!$C$50,Calcul_Corpo!B45>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF(AND(B45>='Parameters Corpo'!$C$46,B45<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A45=\"\",\"\",IF(M45=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A45=\"\",\"\",IF(Q45<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S45,Calcul_Corpo!I45))","v":""},{"$f":"IF(A45=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T45,Calcul_Corpo!J45))","v":""},{"$f":"IF(A45=\"\",\"\",W45*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",AA45*(1-'Parameters Corpo'!$C$33)+AC45)","v":""},{"$f":"IF(A45=\"\",\"\",G45+F45*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A45=\"\",\"\",BK44+('Données Générales'!$I$53*BE45+AW45)*$BK$2+BA45*$BL$2-BO44)","v":""},"",{"$f":"IF(A45=\"\",\"\",BE45*'Données Générales'!$I$53+BM44-BP44)","v":""},"","","","","","",{"$f":"IF(A45=\"\",\"\",BS45*(1-'Parameters Corpo'!$C$33)+BP45)","v":""},"","","",{"$f":"IF(A45=\"\",\"\",BW45*(1-'Parameters Corpo'!$C$33)+BN45)","v":""},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X45*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B45=\"\",\"\",CE45*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B45=\"\",\"\",CE45*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B45=\"\",\"\",IF($A45=DATA!$A$2,CG45,CH44+CG45))","v":""}]
[{"$f":"Calcul_Perso!A46","v":""},{"$f":"Calcul_Perso!B46","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(A46=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A46+1,FALSE))","v":""},"",{"$f":"IF(A46=\"\",\"\",IF(AND(Calcul_Corpo!B46<='Parameters Corpo'!$C$50,Calcul_Corpo!B46>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF(AND(B46>='Parameters Corpo'!$C$46,B46<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A46=\"\",\"\",IF(M46=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A46=\"\",\"\",IF(Q46<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S46,Calcul_Corpo!I46))","v":""},{"$f":"IF(A46=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T46,Calcul_Corpo!J46))","v":""},{"$f":"IF(A46=\"\",\"\",W46*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",AA46*(1-'Parameters Corpo'!$C$33)+AC46)","v":""},{"$f":"IF(A46=\"\",\"\",G46+F46*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A46=\"\",\"\",BK45+('Données Générales'!$I$53*BE46+AW46)*$BK$2+BA46*$BL$2-BO45)","v":""},"",{"$f":"IF(A46=\"\",\"\",BE46*'Données Générales'!$I$53+BM45-BP45)","v":""},"","","","","","",{"$f":"IF(A46=\"\",\"\",BS46*(1-'Parameters Corpo'!$C$33)+BP46)","v":""},"","","",{"$f":"IF(A46=\"\",\"\",BW46*(1-'Parameters Corpo'!$C$33)+BN46)","v":""},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X46*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B46=\"\",\"\",CE46*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B46=\"\",\"\",CE46*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B46=\"\",\"\",IF($A46=DATA!$A$2,CG46,CH45+CG46))","v":""}]
[{"$f":"Calcul_Perso!A47","v":""},{"$f":"Calcul_Perso!B47","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(A47=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A47+1,FALSE))","v":""},"",{"$f":"IF(A47=\"\",\"\",IF(AND(Calcul_Corpo!B47<='Parameters Corpo'!$C$50,Calcul_Corpo!B47>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF(AND(B47>='Parameters Corpo'!$C$46,B47<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A47=\"\",\"\",IF(M47=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A47=\"\",\"\",IF(Q47<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S47,Calcul_Corpo!I47))","v":""},{"$f":"IF(A47=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T47,Calcul_Corpo!J47))","v":""},{"$f":"IF(A47=\"\",\"\",W47*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",AA47*(1-'Parameters Corpo'!$C$33)+AC47)","v":""},{"$f":"IF(A47=\"\",\"\",G47+F47*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A47=\"\",\"\",BK46+('Données Générales'!$I$53*BE47+AW47)*$BK$2+BA47*$BL$2-BO46)","v":""},"",{"$f":"IF(A47=\"\",\"\",BE47*'Données Générales'!$I$53+BM46-BP46)","v":""},"","","","","","",{"$f":"IF(A47=\"\",\"\",BS47*(1-'Parameters Corpo'!$C$33)+BP47)","v":""},"","","",{"$f":"IF(A47=\"\",\"\",BW47*(1-'Parameters Corpo'!$C$33)+BN47)","v":""},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X47*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B47=\"\",\"\",CE47*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B47=\"\",\"\",CE47*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B47=\"\",\"\",IF($A47=DATA!$A$2,CG47,CH46+CG47))","v":""}]
[{"$f":"Calcul_Perso!A48","v":""},{"$f":"Calcul_Perso!B48","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(A48=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A48+1,FALSE))","v":""},"",{"$f":"IF(A48=\"\",\"\",IF(AND(Calcul_Corpo!B48<='Parameters Corpo'!$C$50,Calcul_Corpo!B48>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF(AND(B48>='Parameters Corpo'!$C$46,B48<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A48=\"\",\"\",IF(M48=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A48=\"\",\"\",IF(Q48<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S48,Calcul_Corpo!I48))","v":""},{"$f":"IF(A48=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T48,Calcul_Corpo!J48))","v":""},{"$f":"IF(A48=\"\",\"\",W48*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",AA48*(1-'Parameters Corpo'!$C$33)+AC48)","v":""},{"$f":"IF(A48=\"\",\"\",G48+F48*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A48=\"\",\"\",BK47+('Données Générales'!$I$53*BE48+AW48)*$BK$2+BA48*$BL$2-BO47)","v":""},"",{"$f":"IF(A48=\"\",\"\",BE48*'Données Générales'!$I$53+BM47-BP47)","v":""},"","","","","","",{"$f":"IF(A48=\"\",\"\",BS48*(1-'Parameters Corpo'!$C$33)+BP48)","v":""},"","","",{"$f":"IF(A48=\"\",\"\",BW48*(1-'Parameters Corpo'!$C$33)+BN48)","v":""},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X48*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B48=\"\",\"\",CE48*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B48=\"\",\"\",CE48*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B48=\"\",\"\",IF($A48=DATA!$A$2,CG48,CH47+CG48))","v":""}]
[{"$f":"Calcul_Perso!A49","v":""},{"$f":"Calcul_Perso!B49","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(A49=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A49+1,FALSE))","v":""},"",{"$f":"IF(A49=\"\",\"\",IF(AND(Calcul_Corpo!B49<='Parameters Corpo'!$C$50,Calcul_Corpo!B49>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF(AND(B49>='Parameters Corpo'!$C$46,B49<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A49=\"\",\"\",IF(M49=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A49=\"\",\"\",IF(Q49<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S49,Calcul_Corpo!I49))","v":""},{"$f":"IF(A49=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T49,Calcul_Corpo!J49))","v":""},{"$f":"IF(A49=\"\",\"\",W49*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",AA49*(1-'Parameters Corpo'!$C$33)+AC49)","v":""},{"$f":"IF(A49=\"\",\"\",G49+F49*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A49=\"\",\"\",BK48+('Données Générales'!$I$53*BE49+AW49)*$BK$2+BA49*$BL$2-BO48)","v":""},"",{"$f":"IF(A49=\"\",\"\",BE49*'Données Générales'!$I$53+BM48-BP48)","v":""},"","","","","","",{"$f":"IF(A49=\"\",\"\",BS49*(1-'Parameters Corpo'!$C$33)+BP49)","v":""},"","","",{"$f":"IF(A49=\"\",\"\",BW49*(1-'Parameters Corpo'!$C$33)+BN49)","v":""},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X49*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B49=\"\",\"\",CE49*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B49=\"\",\"\",CE49*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B49=\"\",\"\",IF($A49=DATA!$A$2,CG49,CH48+CG49))","v":""}]
[{"$f":"Calcul_Perso!A50","v":""},{"$f":"Calcul_Perso!B50","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(A50=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A50+1,FALSE))","v":""},"",{"$f":"IF(A50=\"\",\"\",IF(AND(Calcul_Corpo!B50<='Parameters Corpo'!$C$50,Calcul_Corpo!B50>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF(AND(B50>='Parameters Corpo'!$C$46,B50<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A50=\"\",\"\",IF(M50=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A50=\"\",\"\",IF(Q50<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S50,Calcul_Corpo!I50))","v":""},{"$f":"IF(A50=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T50,Calcul_Corpo!J50))","v":""},{"$f":"IF(A50=\"\",\"\",W50*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",AA50*(1-'Parameters Corpo'!$C$33)+AC50)","v":""},{"$f":"IF(A50=\"\",\"\",G50+F50*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A50=\"\",\"\",BK49+('Données Générales'!$I$53*BE50+AW50)*$BK$2+BA50*$BL$2-BO49)","v":""},"",{"$f":"IF(A50=\"\",\"\",BE50*'Données Générales'!$I$53+BM49-BP49)","v":""},"","","","","","",{"$f":"IF(A50=\"\",\"\",BS50*(1-'Parameters Corpo'!$C$33)+BP50)","v":""},"","","",{"$f":"IF(A50=\"\",\"\",BW50*(1-'Parameters Corpo'!$C$33)+BN50)","v":""},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X50*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B50=\"\",\"\",CE50*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B50=\"\",\"\",CE50*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B50=\"\",\"\",IF($A50=DATA!$A$2,CG50,CH49+CG50))","v":""}]
[{"$f":"Calcul_Perso!A51","v":""},{"$f":"Calcul_Perso!B51","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(A51=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A51+1,FALSE))","v":""},"",{"$f":"IF(A51=\"\",\"\",IF(AND(Calcul_Corpo!B51<='Parameters Corpo'!$C$50,Calcul_Corpo!B51>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF(AND(B51>='Parameters Corpo'!$C$46,B51<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A51=\"\",\"\",IF(M51=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A51=\"\",\"\",IF(Q51<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S51,Calcul_Corpo!I51))","v":""},{"$f":"IF(A51=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T51,Calcul_Corpo!J51))","v":""},{"$f":"IF(A51=\"\",\"\",W51*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",AA51*(1-'Parameters Corpo'!$C$33)+AC51)","v":""},{"$f":"IF(A51=\"\",\"\",G51+F51*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","",{"$f":"IF(A51=\"\",\"\",BG51+BC51+AY51-BP51-BQ51)","v":""},{"$f":"IF(A51=\"\",\"\",BK50+('Données Générales'!$I$53*BE51+AW51)*$BK$2+BA51*$BL$2-BO50)","v":""},"",{"$f":"IF(A51=\"\",\"\",BE51*'Données Générales'!$I$53+BM50-BP50)","v":""},"","","","","","",{"$f":"IF(A51=\"\",\"\",BS51*(1-'Parameters Corpo'!$C$33)+BP51)","v":""},"","","",{"$f":"IF(A51=\"\",\"\",BW51*(1-'Parameters Corpo'!$C$33)+BN51)","v":""},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X51*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B51=\"\",\"\",CE51*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B51=\"\",\"\",CE51*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B51=\"\",\"\",IF($A51=DATA!$A$2,CG51,CH50+CG51))","v":""}]
[{"$f":"Calcul_Perso!A52","v":""},{"$f":"Calcul_Perso!B52","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(A52=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A52+1,FALSE))","v":""},"",{"$f":"IF(A52=\"\",\"\",IF(AND(Calcul_Corpo!B52<='Parameters Corpo'!$C$50,Calcul_Corpo!B52>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF(AND(B52>='Parameters Corpo'!$C$46,B52<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A52=\"\",\"\",IF(M52=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A52=\"\",\"\",IF(Q52<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S52,Calcul_Corpo!I52))","v":""},{"$f":"IF(A52=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T52,Calcul_Corpo!J52))","v":""},{"$f":"IF(A52=\"\",\"\",W52*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",AA52*(1-'Parameters Corpo'!$C$33)+AC52)","v":""},{"$f":"IF(A52=\"\",\"\",G52+F52*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A52=\"\",\"\",BK51+('Données Générales'!$I$53*BE52+AW52)*$BK$2+BA52*$BL$2-BO51)","v":""},"",{"$f":"IF(A52=\"\",\"\",BE52*'Données Générales'!$I$53+BM51-BP51)","v":""},"","","","","","",{"$f":"IF(A52=\"\",\"\",BS52*(1-'Parameters Corpo'!$C$33)+BP52)","v":""},"","","",{"$f":"IF(A52=\"\",\"\",BW52*(1-'Parameters Corpo'!$C$33)+BN52)","v":""},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X52*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B52=\"\",\"\",CE52*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B52=\"\",\"\",CE52*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B52=\"\",\"\",IF($A52=DATA!$A$2,CG52,CH51+CG52))","v":""}]
[{"$f":"Calcul_Perso!A53","v":""},{"$f":"Calcul_Perso!B53","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(A53=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A53+1,FALSE))","v":""},"",{"$f":"IF(A53=\"\",\"\",IF(AND(Calcul_Corpo!B53<='Parameters Corpo'!$C$50,Calcul_Corpo!B53>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF(AND(B53>='Parameters Corpo'!$C$46,B53<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A53=\"\",\"\",IF(M53=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A53=\"\",\"\",IF(Q53<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S53,Calcul_Corpo!I53))","v":""},{"$f":"IF(A53=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T53,Calcul_Corpo!J53))","v":""},{"$f":"IF(A53=\"\",\"\",W53*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",AA53*(1-'Parameters Corpo'!$C$33)+AC53)","v":""},{"$f":"IF(A53=\"\",\"\",G53+F53*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A53=\"\",\"\",BK52+('Données Générales'!$I$53*BE53+AW53)*$BK$2+BA53*$BL$2-BO52)","v":""},"",{"$f":"IF(A53=\"\",\"\",BE53*'Données Générales'!$I$53+BM52-BP52)","v":""},"","","","","","",{"$f":"IF(A53=\"\",\"\",BS53*(1-'Parameters Corpo'!$C$33)+BP53)","v":""},"","","",{"$f":"IF(A53=\"\",\"\",BW53*(1-'Parameters Corpo'!$C$33)+BN53)","v":""},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X53*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B53=\"\",\"\",CE53*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B53=\"\",\"\",CE53*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B53=\"\",\"\",IF($A53=DATA!$A$2,CG53,CH52+CG53))","v":""}]
[{"$f":"Calcul_Perso!A54","v":""},{"$f":"Calcul_Perso!B54","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(A54=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A54+1,FALSE))","v":""},"",{"$f":"IF(A54=\"\",\"\",IF(AND(Calcul_Corpo!B54<='Parameters Corpo'!$C$50,Calcul_Corpo!B54>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF(AND(B54>='Parameters Corpo'!$C$46,B54<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A54=\"\",\"\",IF(M54=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A54=\"\",\"\",IF(Q54<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S54,Calcul_Corpo!I54))","v":""},{"$f":"IF(A54=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T54,Calcul_Corpo!J54))","v":""},{"$f":"IF(A54=\"\",\"\",W54*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",AA54*(1-'Parameters Corpo'!$C$33)+AC54)","v":""},{"$f":"IF(A54=\"\",\"\",G54+F54*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A54=\"\",\"\",BK53+('Données Générales'!$I$53*BE54+AW54)*$BK$2+BA54*$BL$2-BO53)","v":""},"",{"$f":"IF(A54=\"\",\"\",BE54*'Données Générales'!$I$53+BM53-BP53)","v":""},"","","","","","",{"$f":"IF(A54=\"\",\"\",BS54*(1-'Parameters Corpo'!$C$33)+BP54)","v":""},"","","",{"$f":"IF(A54=\"\",\"\",BW54*(1-'Parameters Corpo'!$C$33)+BN54)","v":""},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X54*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B54=\"\",\"\",CE54*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B54=\"\",\"\",CE54*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B54=\"\",\"\",IF($A54=DATA!$A$2,CG54,CH53+CG54))","v":""}]
[{"$f":"Calcul_Perso!A55","v":""},{"$f":"Calcul_Perso!B55","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(A55=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A55+1,FALSE))","v":""},"",{"$f":"IF(A55=\"\",\"\",IF(AND(Calcul_Corpo!B55<='Parameters Corpo'!$C$50,Calcul_Corpo!B55>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF(AND(B55>='Parameters Corpo'!$C$46,B55<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A55=\"\",\"\",IF(M55=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A55=\"\",\"\",IF(Q55<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S55,Calcul_Corpo!I55))","v":""},{"$f":"IF(A55=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T55,Calcul_Corpo!J55))","v":""},{"$f":"IF(A55=\"\",\"\",W55*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",AA55*(1-'Parameters Corpo'!$C$33)+AC55)","v":""},{"$f":"IF(A55=\"\",\"\",G55+F55*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A55=\"\",\"\",BK54+('Données Générales'!$I$53*BE55+AW55)*$BK$2+BA55*$BL$2-BO54)","v":""},"",{"$f":"IF(A55=\"\",\"\",BE55*'Données Générales'!$I$53+BM54-BP54)","v":""},"","","","","","",{"$f":"IF(A55=\"\",\"\",BS55*(1-'Parameters Corpo'!$C$33)+BP55)","v":""},"","","",{"$f":"IF(A55=\"\",\"\",BW55*(1-'Parameters Corpo'!$C$33)+BN55)","v":""},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X55*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B55=\"\",\"\",CE55*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B55=\"\",\"\",CE55*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B55=\"\",\"\",IF($A55=DATA!$A$2,CG55,CH54+CG55))","v":""}]
[{"$f":"Calcul_Perso!A56","v":""},{"$f":"Calcul_Perso!B56","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(A56=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A56+1,FALSE))","v":""},"",{"$f":"IF(A56=\"\",\"\",IF(AND(Calcul_Corpo!B56<='Parameters Corpo'!$C$50,Calcul_Corpo!B56>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF(AND(B56>='Parameters Corpo'!$C$46,B56<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A56=\"\",\"\",IF(M56=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A56=\"\",\"\",IF(Q56<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S56,Calcul_Corpo!I56))","v":""},{"$f":"IF(A56=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T56,Calcul_Corpo!J56))","v":""},{"$f":"IF(A56=\"\",\"\",W56*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",AA56*(1-'Parameters Corpo'!$C$33)+AC56)","v":""},{"$f":"IF(A56=\"\",\"\",G56+F56*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A56=\"\",\"\",BK55+('Données Générales'!$I$53*BE56+AW56)*$BK$2+BA56*$BL$2-BO55)","v":""},"",{"$f":"IF(A56=\"\",\"\",BE56*'Données Générales'!$I$53+BM55-BP55)","v":""},"","","","","","",{"$f":"IF(A56=\"\",\"\",BS56*(1-'Parameters Corpo'!$C$33)+BP56)","v":""},"","","",{"$f":"IF(A56=\"\",\"\",BW56*(1-'Parameters Corpo'!$C$33)+BN56)","v":""},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X56*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B56=\"\",\"\",0)","v":""},"","",{"$f":"IF($B56=\"\",\"\",CE56*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B56=\"\",\"\",CE56*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B56=\"\",\"\",IF($A56=DATA!$A$2,CG56,CH55+CG56))","v":""}]
[{"$f":"Calcul_Perso!A57","v":""},{"$f":"Calcul_Perso!B57","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(A57=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A57+1,FALSE))","v":""},"",{"$f":"IF(A57=\"\",\"\",IF(AND(Calcul_Corpo!B57<='Parameters Corpo'!$C$50,Calcul_Corpo!B57>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF(AND(B57>='Parameters Corpo'!$C$46,B57<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A57=\"\",\"\",IF(M57=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A57=\"\",\"\",IF(Q57<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S57,Calcul_Corpo!I57))","v":""},{"$f":"IF(A57=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T57,Calcul_Corpo!J57))","v":""},{"$f":"IF(A57=\"\",\"\",W57*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",AA57*(1-'Parameters Corpo'!$C$33)+AC57)","v":""},{"$f":"IF(A57=\"\",\"\",G57+F57*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A57=\"\",\"\",BK56+('Données Générales'!$I$53*BE57+AW57)*$BK$2+BA57*$BL$2-BO56)","v":""},"",{"$f":"IF(A57=\"\",\"\",BE57*'Données Générales'!$I$53+BM56-BP56)","v":""},"","","","","","",{"$f":"IF(A57=\"\",\"\",BS57*(1-'Parameters Corpo'!$C$33)+BP57)","v":""},"","","",{"$f":"IF(A57=\"\",\"\",BW57*(1-'Parameters Corpo'!$C$33)+BN57)","v":""},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X57*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B57=\"\",\"\",CE57*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B57=\"\",\"\",CE57*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B57=\"\",\"\",IF($A57=DATA!$A$2,CG57,CH56+CG57))","v":""}]
[{"$f":"Calcul_Perso!A58","v":""},{"$f":"Calcul_Perso!B58","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(A58=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A58+1,FALSE))","v":""},"",{"$f":"IF(A58=\"\",\"\",IF(AND(Calcul_Corpo!B58<='Parameters Corpo'!$C$50,Calcul_Corpo!B58>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF(AND(B58>='Parameters Corpo'!$C$46,B58<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A58=\"\",\"\",IF(M58=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A58=\"\",\"\",IF(Q58<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S58,Calcul_Corpo!I58))","v":""},{"$f":"IF(A58=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T58,Calcul_Corpo!J58))","v":""},{"$f":"IF(A58=\"\",\"\",W58*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",AA58*(1-'Parameters Corpo'!$C$33)+AC58)","v":""},{"$f":"IF(A58=\"\",\"\",G58+F58*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A58=\"\",\"\",BK57+('Données Générales'!$I$53*BE58+AW58)*$BK$2+BA58*$BL$2-BO57)","v":""},"",{"$f":"IF(A58=\"\",\"\",BE58*'Données Générales'!$I$53+BM57-BP57)","v":""},"","","","","","",{"$f":"IF(A58=\"\",\"\",BS58*(1-'Parameters Corpo'!$C$33)+BP58)","v":""},"","","",{"$f":"IF(A58=\"\",\"\",BW58*(1-'Parameters Corpo'!$C$33)+BN58)","v":""},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X58*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B58=\"\",\"\",CE58*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B58=\"\",\"\",CE58*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B58=\"\",\"\",IF($A58=DATA!$A$2,CG58,CH57+CG58))","v":""}]
[{"$f":"Calcul_Perso!A59","v":""},{"$f":"Calcul_Perso!B59","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(A59=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A59+1,FALSE))","v":""},"",{"$f":"IF(A59=\"\",\"\",IF(AND(Calcul_Corpo!B59<='Parameters Corpo'!$C$50,Calcul_Corpo!B59>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF(AND(B59>='Parameters Corpo'!$C$46,B59<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A59=\"\",\"\",IF(M59=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A59=\"\",\"\",IF(Q59<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S59,Calcul_Corpo!I59))","v":""},{"$f":"IF(A59=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T59,Calcul_Corpo!J59))","v":""},{"$f":"IF(A59=\"\",\"\",W59*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",AA59*(1-'Parameters Corpo'!$C$33)+AC59)","v":""},{"$f":"IF(A59=\"\",\"\",G59+F59*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A59=\"\",\"\",BK58+('Données Générales'!$I$53*BE59+AW59)*$BK$2+BA59*$BL$2-BO58)","v":""},"",{"$f":"IF(A59=\"\",\"\",BE59*'Données Générales'!$I$53+BM58-BP58)","v":""},"","","","","","",{"$f":"IF(A59=\"\",\"\",BS59*(1-'Parameters Corpo'!$C$33)+BP59)","v":""},"","","",{"$f":"IF(A59=\"\",\"\",BW59*(1-'Parameters Corpo'!$C$33)+BN59)","v":""},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X59*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B59=\"\",\"\",CE59*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B59=\"\",\"\",CE59*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B59=\"\",\"\",IF($A59=DATA!$A$2,CG59,CH58+CG59))","v":""}]
[{"$f":"Calcul_Perso!A60","v":""},{"$f":"Calcul_Perso!B60","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(A60=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A60+1,FALSE))","v":""},"",{"$f":"IF(A60=\"\",\"\",IF(AND(Calcul_Corpo!B60<='Parameters Corpo'!$C$50,Calcul_Corpo!B60>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF(AND(B60>='Parameters Corpo'!$C$46,B60<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A60=\"\",\"\",IF(M60=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A60=\"\",\"\",IF(Q60<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S60,Calcul_Corpo!I60))","v":""},{"$f":"IF(A60=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T60,Calcul_Corpo!J60))","v":""},{"$f":"IF(A60=\"\",\"\",W60*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",AA60*(1-'Parameters Corpo'!$C$33)+AC60)","v":""},{"$f":"IF(A60=\"\",\"\",G60+F60*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A60=\"\",\"\",BK59+('Données Générales'!$I$53*BE60+AW60)*$BK$2+BA60*$BL$2-BO59)","v":""},"",{"$f":"IF(A60=\"\",\"\",BE60*'Données Générales'!$I$53+BM59-BP59)","v":""},"","","","","","",{"$f":"IF(A60=\"\",\"\",BS60*(1-'Parameters Corpo'!$C$33)+BP60)","v":""},"","","",{"$f":"IF(A60=\"\",\"\",BW60*(1-'Parameters Corpo'!$C$33)+BN60)","v":""},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X60*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B60=\"\",\"\",CE60*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B60=\"\",\"\",CE60*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60=DATA!$A$2,CG60,CH59+CG60))","v":""}]
[{"$f":"Calcul_Perso!A61","v":""},{"$f":"Calcul_Perso!B61","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(A61=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A61+1,FALSE))","v":""},"",{"$f":"IF(A61=\"\",\"\",IF(AND(Calcul_Corpo!B61<='Parameters Corpo'!$C$50,Calcul_Corpo!B61>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF(AND(B61>='Parameters Corpo'!$C$46,B61<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A61=\"\",\"\",IF(M61=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A61=\"\",\"\",IF(Q61<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S61,Calcul_Corpo!I61))","v":""},{"$f":"IF(A61=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T61,Calcul_Corpo!J61))","v":""},{"$f":"IF(A61=\"\",\"\",W61*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",AA61*(1-'Parameters Corpo'!$C$33)+AC61)","v":""},{"$f":"IF(A61=\"\",\"\",G61+F61*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A61=\"\",\"\",BK60+('Données Générales'!$I$53*BE61+AW61)*$BK$2+BA61*$BL$2-BO60)","v":""},"",{"$f":"IF(A61=\"\",\"\",BE61*'Données Générales'!$I$53+BM60-BP60)","v":""},"","","","","","",{"$f":"IF(A61=\"\",\"\",BS61*(1-'Parameters Corpo'!$C$33)+BP61)","v":""},"","","",{"$f":"IF(A61=\"\",\"\",BW61*(1-'Parameters Corpo'!$C$33)+BN61)","v":""},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X61*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B61=\"\",\"\",CE61*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B61=\"\",\"\",CE61*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B61=\"\",\"\",IF($A61=DATA!$A$2,CG61,CH60+CG61))","v":""}]
[{"$f":"Calcul_Perso!A62","v":""},{"$f":"Calcul_Perso!B62","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(A62=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A62+1,FALSE))","v":""},"",{"$f":"IF(A62=\"\",\"\",IF(AND(Calcul_Corpo!B62<='Parameters Corpo'!$C$50,Calcul_Corpo!B62>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF(AND(B62>='Parameters Corpo'!$C$46,B62<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A62=\"\",\"\",IF(M62=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A62=\"\",\"\",IF(Q62<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S62,Calcul_Corpo!I62))","v":""},{"$f":"IF(A62=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T62,Calcul_Corpo!J62))","v":""},{"$f":"IF(A62=\"\",\"\",W62*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",AA62*(1-'Parameters Corpo'!$C$33)+AC62)","v":""},{"$f":"IF(A62=\"\",\"\",G62+F62*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A62=\"\",\"\",BK61+('Données Générales'!$I$53*BE62+AW62)*$BK$2+BA62*$BL$2-BO61)","v":""},"",{"$f":"IF(A62=\"\",\"\",BE62*'Données Générales'!$I$53+BM61-BP61)","v":""},"","","","","","",{"$f":"IF(A62=\"\",\"\",BS62*(1-'Parameters Corpo'!$C$33)+BP62)","v":""},"","","",{"$f":"IF(A62=\"\",\"\",BW62*(1-'Parameters Corpo'!$C$33)+BN62)","v":""},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X62*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B62=\"\",\"\",CE62*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B62=\"\",\"\",CE62*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B62=\"\",\"\",IF($A62=DATA!$A$2,CG62,CH61+CG62))","v":""}]
[{"$f":"Calcul_Perso!A63","v":""},{"$f":"Calcul_Perso!B63","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(A63=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A63+1,FALSE))","v":""},"",{"$f":"IF(A63=\"\",\"\",IF(AND(Calcul_Corpo!B63<='Parameters Corpo'!$C$50,Calcul_Corpo!B63>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF(AND(B63>='Parameters Corpo'!$C$46,B63<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A63=\"\",\"\",IF(M63=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A63=\"\",\"\",IF(Q63<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S63,Calcul_Corpo!I63))","v":""},{"$f":"IF(A63=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T63,Calcul_Corpo!J63))","v":""},{"$f":"IF(A63=\"\",\"\",W63*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",AA63*(1-'Parameters Corpo'!$C$33)+AC63)","v":""},{"$f":"IF(A63=\"\",\"\",G63+F63*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A63=\"\",\"\",BK62+('Données Générales'!$I$53*BE63+AW63)*$BK$2+BA63*$BL$2-BO62)","v":""},"",{"$f":"IF(A63=\"\",\"\",BE63*'Données Générales'!$I$53+BM62-BP62)","v":""},"","","","","","",{"$f":"IF(A63=\"\",\"\",BS63*(1-'Parameters Corpo'!$C$33)+BP63)","v":""},"","","",{"$f":"IF(A63=\"\",\"\",BW63*(1-'Parameters Corpo'!$C$33)+BN63)","v":""},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X63*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B63=\"\",\"\",CE63*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B63=\"\",\"\",CE63*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B63=\"\",\"\",IF($A63=DATA!$A$2,CG63,CH62+CG63))","v":""}]
[{"$f":"Calcul_Perso!A64","v":""},{"$f":"Calcul_Perso!B64","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(A64=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A64+1,FALSE))","v":""},"",{"$f":"IF(A64=\"\",\"\",IF(AND(Calcul_Corpo!B64<='Parameters Corpo'!$C$50,Calcul_Corpo!B64>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF(AND(B64>='Parameters Corpo'!$C$46,B64<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A64=\"\",\"\",IF(M64=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A64=\"\",\"\",IF(Q64<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S64,Calcul_Corpo!I64))","v":""},{"$f":"IF(A64=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T64,Calcul_Corpo!J64))","v":""},{"$f":"IF(A64=\"\",\"\",W64*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",AA64*(1-'Parameters Corpo'!$C$33)+AC64)","v":""},{"$f":"IF(A64=\"\",\"\",G64+F64*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A64=\"\",\"\",BK63+('Données Générales'!$I$53*BE64+AW64)*$BK$2+BA64*$BL$2-BO63)","v":""},"",{"$f":"IF(A64=\"\",\"\",BE64*'Données Générales'!$I$53+BM63-BP63)","v":""},"","","","","","",{"$f":"IF(A64=\"\",\"\",BS64*(1-'Parameters Corpo'!$C$33)+BP64)","v":""},"","","",{"$f":"IF(A64=\"\",\"\",BW64*(1-'Parameters Corpo'!$C$33)+BN64)","v":""},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X64*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B64=\"\",\"\",CE64*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B64=\"\",\"\",CE64*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B64=\"\",\"\",IF($A64=DATA!$A$2,CG64,CH63+CG64))","v":""}]
[{"$f":"Calcul_Perso!A65","v":""},{"$f":"Calcul_Perso!B65","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(A65=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A65+1,FALSE))","v":""},"",{"$f":"IF(A65=\"\",\"\",IF(AND(Calcul_Corpo!B65<='Parameters Corpo'!$C$50,Calcul_Corpo!B65>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF(AND(B65>='Parameters Corpo'!$C$46,B65<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A65=\"\",\"\",IF(M65=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A65=\"\",\"\",IF(Q65<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S65,Calcul_Corpo!I65))","v":""},{"$f":"IF(A65=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T65,Calcul_Corpo!J65))","v":""},{"$f":"IF(A65=\"\",\"\",W65*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",AA65*(1-'Parameters Corpo'!$C$33)+AC65)","v":""},{"$f":"IF(A65=\"\",\"\",G65+F65*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A65=\"\",\"\",BK64+('Données Générales'!$I$53*BE65+AW65)*$BK$2+BA65*$BL$2-BO64)","v":""},"",{"$f":"IF(A65=\"\",\"\",BE65*'Données Générales'!$I$53+BM64-BP64)","v":""},"","","","","","",{"$f":"IF(A65=\"\",\"\",BS65*(1-'Parameters Corpo'!$C$33)+BP65)","v":""},"","","",{"$f":"IF(A65=\"\",\"\",BW65*(1-'Parameters Corpo'!$C$33)+BN65)","v":""},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X65*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B65=\"\",\"\",CE65*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B65=\"\",\"\",CE65*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B65=\"\",\"\",IF($A65=DATA!$A$2,CG65,CH64+CG65))","v":""}]
[{"$f":"Calcul_Perso!A66","v":""},{"$f":"Calcul_Perso!B66","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(A66=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A66+1,FALSE))","v":""},"",{"$f":"IF(A66=\"\",\"\",IF(AND(Calcul_Corpo!B66<='Parameters Corpo'!$C$50,Calcul_Corpo!B66>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF(AND(B66>='Parameters Corpo'!$C$46,B66<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A66=\"\",\"\",IF(M66=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A66=\"\",\"\",IF(Q66<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S66,Calcul_Corpo!I66))","v":""},{"$f":"IF(A66=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T66,Calcul_Corpo!J66))","v":""},{"$f":"IF(A66=\"\",\"\",W66*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",AA66*(1-'Parameters Corpo'!$C$33)+AC66)","v":""},{"$f":"IF(A66=\"\",\"\",G66+F66*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A66=\"\",\"\",BK65+('Données Générales'!$I$53*BE66+AW66)*$BK$2+BA66*$BL$2-BO65)","v":""},"",{"$f":"IF(A66=\"\",\"\",BE66*'Données Générales'!$I$53+BM65-BP65)","v":""},"","","","","","",{"$f":"IF(A66=\"\",\"\",BS66*(1-'Parameters Corpo'!$C$33)+BP66)","v":""},"","","",{"$f":"IF(A66=\"\",\"\",BW66*(1-'Parameters Corpo'!$C$33)+BN66)","v":""},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X66*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B66=\"\",\"\",CE66*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B66=\"\",\"\",CE66*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B66=\"\",\"\",IF($A66=DATA!$A$2,CG66,CH65+CG66))","v":""}]
[{"$f":"Calcul_Perso!A67","v":""},{"$f":"Calcul_Perso!B67","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(A67=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A67+1,FALSE))","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(AND(Calcul_Corpo!B67<='Parameters Corpo'!$C$50,Calcul_Corpo!B67>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF(AND(B67>='Parameters Corpo'!$C$46,B67<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A67=\"\",\"\",IF(M67=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A67=\"\",\"\",IF(Q67<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S67,Calcul_Corpo!I67))","v":""},{"$f":"IF(A67=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T67,Calcul_Corpo!J67))","v":""},{"$f":"IF(A67=\"\",\"\",W67*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",AA67*(1-'Parameters Corpo'!$C$33)+AC67)","v":""},{"$f":"IF(A67=\"\",\"\",G67+F67*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A67=\"\",\"\",BK66+('Données Générales'!$I$53*BE67+AW67)*$BK$2+BA67*$BL$2-BO66)","v":""},"",{"$f":"IF(A67=\"\",\"\",BE67*'Données Générales'!$I$53+BM66-BP66)","v":""},"","","","","","",{"$f":"IF(A67=\"\",\"\",BS67*(1-'Parameters Corpo'!$C$33)+BP67)","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(BU67*$BL$2>BL67,BL67,BU67*$BL$2))","v":""},{"$f":"IF(A67=\"\",\"\",BU67+BV67)","v":""},{"$f":"IF(A67=\"\",\"\",BW67*(1-'Parameters Corpo'!$C$33)+BN67)","v":""},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X67*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B67=\"\",\"\",CE67*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B67=\"\",\"\",CE67*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B67=\"\",\"\",IF($A67=DATA!$A$2,CG67,CH66+CG67))","v":""}]
[{"$f":"Calcul_Perso!A68","v":""},{"$f":"Calcul_Perso!B68","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(A68=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A68+1,FALSE))","v":""},"",{"$f":"IF(A68=\"\",\"\",IF(AND(Calcul_Corpo!B68<='Parameters Corpo'!$C$50,Calcul_Corpo!B68>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF(AND(B68>='Parameters Corpo'!$C$46,B68<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A68=\"\",\"\",IF(M68=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A68=\"\",\"\",IF(Q68<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S68,Calcul_Corpo!I68))","v":""},{"$f":"IF(A68=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T68,Calcul_Corpo!J68))","v":""},{"$f":"IF(A68=\"\",\"\",W68*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",AA68*(1-'Parameters Corpo'!$C$33)+AC68)","v":""},{"$f":"IF(A68=\"\",\"\",G68+F68*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A68=\"\",\"\",BK67+('Données Générales'!$I$53*BE68+AW68)*$BK$2+BA68*$BL$2-BO67)","v":""},"",{"$f":"IF(A68=\"\",\"\",BE68*'Données Générales'!$I$53+BM67-BP67)","v":""},"","","","","","",{"$f":"IF(A68=\"\",\"\",BS68*(1-'Parameters Corpo'!$C$33)+BP68)","v":""},"","","",{"$f":"IF(A68=\"\",\"\",BW68*(1-'Parameters Corpo'!$C$33)+BN68)","v":""},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X68*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B68=\"\",\"\",CE68*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B68=\"\",\"\",CE68*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B68=\"\",\"\",IF($A68=DATA!$A$2,CG68,CH67+CG68))","v":""}]
[{"$f":"Calcul_Perso!A69","v":""},{"$f":"Calcul_Perso!B69","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(A69=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A69+1,FALSE))","v":""},"",{"$f":"IF(A69=\"\",\"\",IF(AND(Calcul_Corpo!B69<='Parameters Corpo'!$C$50,Calcul_Corpo!B69>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF(AND(B69>='Parameters Corpo'!$C$46,B69<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A69=\"\",\"\",IF(M69=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A69=\"\",\"\",IF(Q69<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S69,Calcul_Corpo!I69))","v":""},{"$f":"IF(A69=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T69,Calcul_Corpo!J69))","v":""},{"$f":"IF(A69=\"\",\"\",W69*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",AA69*(1-'Parameters Corpo'!$C$33)+AC69)","v":""},{"$f":"IF(A69=\"\",\"\",G69+F69*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A69=\"\",\"\",BK68+('Données Générales'!$I$53*BE69+AW69)*$BK$2+BA69*$BL$2-BO68)","v":""},"",{"$f":"IF(A69=\"\",\"\",BE69*'Données Générales'!$I$53+BM68-BP68)","v":""},"","","","","","",{"$f":"IF(A69=\"\",\"\",BS69*(1-'Parameters Corpo'!$C$33)+BP69)","v":""},"","","",{"$f":"IF(A69=\"\",\"\",BW69*(1-'Parameters Corpo'!$C$33)+BN69)","v":""},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X69*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B69=\"\",\"\",CE69*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B69=\"\",\"\",CE69*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B69=\"\",\"\",IF($A69=DATA!$A$2,CG69,CH68+CG69))","v":""}]
[{"$f":"Calcul_Perso!A70","v":""},{"$f":"Calcul_Perso!B70","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(A70=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A70+1,FALSE))","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(AND(Calcul_Corpo!B70<='Parameters Corpo'!$C$50,Calcul_Corpo!B70>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF(AND(B70>='Parameters Corpo'!$C$46,B70<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A70=\"\",\"\",IF(M70=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A70=\"\",\"\",IF(Q70<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S70,Calcul_Corpo!I70))","v":""},{"$f":"IF(A70=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T70,Calcul_Corpo!J70))","v":""},{"$f":"IF(A70=\"\",\"\",W70*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",AA70*(1-'Parameters Corpo'!$C$33)+AC70)","v":""},{"$f":"IF(A70=\"\",\"\",G70+F70*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A70=\"\",\"\",BK69+('Données Générales'!$I$53*BE70+AW70)*$BK$2+BA70*$BL$2-BO69)","v":""},"",{"$f":"IF(A70=\"\",\"\",BE70*'Données Générales'!$I$53+BM69-BP69)","v":""},"","","","","","",{"$f":"IF(A70=\"\",\"\",BS70*(1-'Parameters Corpo'!$C$33)+BP70)","v":""},"","","",{"$f":"IF(A70=\"\",\"\",BW70*(1-'Parameters Corpo'!$C$33)+BN70)","v":""},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X70*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B70=\"\",\"\",CE70*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B70=\"\",\"\",CE70*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B70=\"\",\"\",IF($A70=DATA!$A$2,CG70,CH69+CG70))","v":""}]
[{"$f":"Calcul_Perso!A71","v":""},{"$f":"Calcul_Perso!B71","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(A71=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A71+1,FALSE))","v":""},"",{"$f":"IF(A71=\"\",\"\",IF(AND(Calcul_Corpo!B71<='Parameters Corpo'!$C$50,Calcul_Corpo!B71>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF(AND(B71>='Parameters Corpo'!$C$46,B71<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A71=\"\",\"\",IF(M71=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A71=\"\",\"\",IF(Q71<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S71,Calcul_Corpo!I71))","v":""},{"$f":"IF(A71=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T71,Calcul_Corpo!J71))","v":""},{"$f":"IF(A71=\"\",\"\",W71*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",AA71*(1-'Parameters Corpo'!$C$33)+AC71)","v":""},{"$f":"IF(A71=\"\",\"\",G71+F71*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A71=\"\",\"\",BK70+('Données Générales'!$I$53*BE71+AW71)*$BK$2+BA71*$BL$2-BO70)","v":""},"",{"$f":"IF(A71=\"\",\"\",BE71*'Données Générales'!$I$53+BM70-BP70)","v":""},"","","","","","",{"$f":"IF(A71=\"\",\"\",BS71*(1-'Parameters Corpo'!$C$33)+BP71)","v":""},"","","",{"$f":"IF(A71=\"\",\"\",BW71*(1-'Parameters Corpo'!$C$33)+BN71)","v":""},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X71*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B71=\"\",\"\",CE71*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B71=\"\",\"\",CE71*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B71=\"\",\"\",IF($A71=DATA!$A$2,CG71,CH70+CG71))","v":""}]
[{"$f":"Calcul_Perso!A72","v":""},{"$f":"Calcul_Perso!B72","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",E72-F72)","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND(Calcul_Corpo!B72<='Parameters Corpo'!$C$50,Calcul_Corpo!B72>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(H72=\"FAUX\",0,$G$2))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF(AND(B72>='Parameters Corpo'!$C$46,B72<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(M72=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF(Q72<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",IF(R72=TRUE,N72,0))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S72,Calcul_Corpo!I72))","v":""},{"$f":"IF(A72=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T72,Calcul_Corpo!J72))","v":""},{"$f":"IF(A72=\"\",\"\",W72*(1-'Parameters Corpo'!$C$33))","v":""},"",{"$f":"IF(A72=\"\",\"\",MAX(Z72-G72,0))","v":""},"",{"$f":"IF(A72=\"\",\"\",Z72-AA72)","v":""},{"$f":"IF(A72=\"\",\"\",AA72*(1-'Parameters Corpo'!$C$33)+AC72)","v":""},{"$f":"IF(A72=\"\",\"\",G72+F72*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A72=\"\",\"\",BK71+('Données Générales'!$I$53*BE72+AW72)*$BK$2+BA72*$BL$2-BO71)","v":""},"",{"$f":"IF(A72=\"\",\"\",BE72*'Données Générales'!$I$53+BM71-BP71)","v":""},"","","","",{"$f":"IF(A72=\"\",\"\",SUM(BP72:BQ72))","v":""},"",{"$f":"IF(A72=\"\",\"\",BS72*(1-'Parameters Corpo'!$C$33)+BP72)","v":""},"","","",{"$f":"IF(A72=\"\",\"\",BW72*(1-'Parameters Corpo'!$C$33)+BN72)","v":""},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X72*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B72=\"\",\"\",CE72*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B72=\"\",\"\",CE72*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B72=\"\",\"\",IF($A72=DATA!$A$2,CG72,CH71+CG72))","v":""}]
[{"$f":"Calcul_Perso!A73","v":""},{"$f":"Calcul_Perso!B73","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(A73=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A73+1,FALSE))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(AND(Calcul_Corpo!B73<='Parameters Corpo'!$C$50,Calcul_Corpo!B73>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","",{"$f":"IF(A73=\"\",\"\",$F$2*J72)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,J73=0),0,J73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(B73>='Parameters Corpo'!$C$46,B73<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A73=\"\",\"\",IF(M73=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},{"$f":"IF(A73=\"\",\"\",O72*(1+$F$2)+N73)","v":""},{"$f":"IF(A73=\"\",\"\",O72*$F$2)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,O73=0),0,O73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF(Q73<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(A73=1,S73,T72*(1+$F$2)+S73))","v":""},{"$f":"IF(A73=\"\",\"\",T72*$F$2)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,T73=0),0,T73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S73,Calcul_Corpo!I73))","v":""},{"$f":"IF(A73=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T73,Calcul_Corpo!J73))","v":""},{"$f":"IF(A73=\"\",\"\",W73*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A73=\"\",\"\",E73-X73)","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(G73>Z73,G73-Z73,0))","v":""},"",{"$f":"IF(A73=\"\",\"\",AA73*(1-'Parameters Corpo'!$C$33)+AC73)","v":""},{"$f":"IF(A73=\"\",\"\",G73+F73*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A73=\"\",\"\",AE73-X73)","v":""},{"$f":"IF(A73=\"\",\"\",C73)","v":""},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},{"$f":"IF(A73=\"\",\"\",S73)","v":""},{"$f":"IF(A73=\"\",\"\",IF(H73=\"FAUX\",0,$AL$2))","v":""},{"$f":"IF(A73=\"\",\"\",IF($W$2=\"B\",AJ73,AI73))","v":""},{"$f":"IF(A73=\"\",\"\",SUM(AG73:AH73))","v":""},null,null,null,null,null,null,null,null,null,"",{"$f":"IF(A73=\"\",\"\",AV73*$AQ$8+$AR$8*C73*$AR$12)","v":""},{"$f":"IF(A73=\"\",\"\",AW73*$AP$8)","v":""},"","",{"$f":"IF(A73=\"\",\"\",AZ73*$AT$8+$AU$8*C73*$AU$12)","v":""},{"$f":"IF(A73=\"\",\"\",BA73*$AS$8)","v":""},{"$f":"IF(A73=\"\",\"\",C73*$AU$8+BA73+AZ73-BB73)","v":""},"",{"$f":"IF(A73=\"\",\"\",BD73*$AN$8+$AO$8*C73*$AO$12)","v":""},{"$f":"IF(A73=\"\",\"\",BE73*$AM$8)","v":""},{"$f":"IF(A73=\"\",\"\",C73*$AO$8+BE73+BD73-BF73)","v":""},{"$f":"IF(A73=\"\",\"\",BE73+BA73+AW73)","v":""},{"$f":"IF(A73=\"\",\"\",BF73+BB73+AX73)","v":""},"",{"$f":"IF(A73=\"\",\"\",BK72+('Données Générales'!$I$53*BE73+AW73)*$BK$2+BA73*$BL$2-BO72)","v":""},"",{"$f":"IF(A73=\"\",\"\",BE73*'Données Générales'!$I$53+BM72-BP72)","v":""},"","","",{"$f":"IF(A73=\"\",\"\",IF($BP$2=\"Shareholder\",MIN(BZ73-BP73,(AK73-BP73)/(1-$BO$2)-BO73),MIN(BZ73-BP73,AK73-(BP73/(1-$BO$2))-BO73)))","v":""},"",{"$f":"IF(A73=\"\",\"\",BQ73+BO73)","v":""},{"$f":"IF(A73=\"\",\"\",BS73*(1-'Parameters Corpo'!$C$33)+BP73)","v":""},{"$f":"IF(A73=\"\",\"\",(BJ73-BN73))","v":""},{"$f":"IF(A73=\"\",\"\",IF(BU73*$BL$2>BL73,BL73,BU73*$BL$2))","v":""},{"$f":"IF(A73=\"\",\"\",BU73+BV73)","v":""},{"$f":"IF(A73=\"\",\"\",BW73*(1-'Parameters Corpo'!$C$33)+BN73)","v":""},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X73*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B73=\"\",\"\",CE73*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B73=\"\",\"\",CE73*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B73=\"\",\"\",IF($A73=DATA!$A$2,CG73,CH72+CG73))","v":""}]
[{"$f":"Calcul_Perso!A74","v":""},{"$f":"Calcul_Perso!B74","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(A74=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A74+1,FALSE))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND(Calcul_Corpo!B74<='Parameters Corpo'!$C$50,Calcul_Corpo!B74>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,I74,J73*(1+$F$2)+I74))","v":""},"","",{"$f":"IF(A74=\"\",\"\",IF(AND(B74>='Parameters Corpo'!$C$46,B74<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A74=\"\",\"\",IF(M74=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A74=\"\",\"\",IF(Q74<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A74=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S74,Calcul_Corpo!I74))","v":""},{"$f":"IF(A74=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T74,Calcul_Corpo!J74))","v":""},{"$f":"IF(A74=\"\",\"\",W74*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A74=\"\",\"\",AA74*(1-'Parameters Corpo'!$C$33)+AC74)","v":""},{"$f":"IF(A74=\"\",\"\",G74+F74*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,{"$f":"IF(A74=\"\",\"\",BJ73*$AR$8)","v":""},"","",{"$f":"IF(A74=\"\",\"\",C74*$AR$8+AW74+AV74-AX74)","v":""},{"$f":"IF(A74=\"\",\"\",BJ73*$AU$8)","v":""},"","","",{"$f":"IF(A74=\"\",\"\",BJ73*$AO$8)","v":""},"","","","","",{"$f":"IF(A74=\"\",\"\",BG74+BC74+AY74-BP74-BQ74)","v":""},{"$f":"IF(A74=\"\",\"\",BK73+('Données Générales'!$I$53*BE74+AW74)*$BK$2+BA74*$BL$2-BO73)","v":""},{"$f":"IF(A74=\"\",\"\",BK74-BO74)","v":""},{"$f":"IF(A74=\"\",\"\",BE74*'Données Générales'!$I$53+BM73-BP73)","v":""},{"$f":"IF(A74=\"\",\"\",BM74-BP74)","v":""},{"$f":"IF(A74=\"\",\"\",IF($BP$2=\"Shareholder\",IF((MIN(AK74,BZ74)-BP74)>0,MIN(BK74,(MIN(AK74,BZ74)-BP74)/(1-$BO$2)/(1+$BL$2)*$BL$2),0),IF((MIN(AK74,BZ74)-(BP74/(1-$BO$2)))>0,MIN(BK74,(MIN(AK74,BZ74)-(BP74/(1-$BO$2)))/(1+$BL$2)*$BL$2),0)))","v":""},{"$f":"IF(A74=\"\",\"\",MAX(0,IF($BP$2=\"Shareholder\",IF(MIN(AK74,BZ74)>BM74,BM74,MIN(AK74,BZ74)),IF(MIN(AK74,BZ74)*(1-$BO$2)>BM74,BM74,MIN(AK74,BZ74)*(1-$BO$2)))))","v":""},"","","",{"$f":"IF(A74=\"\",\"\",BS74*(1-'Parameters Corpo'!$C$33)+BP74)","v":""},"","","",{"$f":"IF(A74=\"\",\"\",BW74*(1-'Parameters Corpo'!$C$33)+BN74)","v":""},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},{"$f":"IF(A74=\"\",\"\",BG74+BC74+AY74)","v":""},null,{"$f":"IF($B74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X74*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B74=\"\",\"\",CE74*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B74=\"\",\"\",CE74*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B74=\"\",\"\",IF($A74=DATA!$A$2,CG74,CH73+CG74))","v":""}]
[{"$f":"Calcul_Perso!A75","v":""},{"$f":"Calcul_Perso!B75","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(A75=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A75+1,FALSE))","v":""},"",{"$f":"IF(A75=\"\",\"\",IF(AND(Calcul_Corpo!B75<='Parameters Corpo'!$C$50,Calcul_Corpo!B75>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF(AND(B75>='Parameters Corpo'!$C$46,B75<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A75=\"\",\"\",IF(M75=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A75=\"\",\"\",IF(Q75<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S75,Calcul_Corpo!I75))","v":""},{"$f":"IF(A75=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T75,Calcul_Corpo!J75))","v":""},{"$f":"IF(A75=\"\",\"\",W75*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",AA75*(1-'Parameters Corpo'!$C$33)+AC75)","v":""},{"$f":"IF(A75=\"\",\"\",G75+F75*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A75=\"\",\"\",BK74+('Données Générales'!$I$53*BE75+AW75)*$BK$2+BA75*$BL$2-BO74)","v":""},"",{"$f":"IF(A75=\"\",\"\",BE75*'Données Générales'!$I$53+BM74-BP74)","v":""},"","","","","","",{"$f":"IF(A75=\"\",\"\",BS75*(1-'Parameters Corpo'!$C$33)+BP75)","v":""},"","","",{"$f":"IF(A75=\"\",\"\",BW75*(1-'Parameters Corpo'!$C$33)+BN75)","v":""},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X75*'Parameters Corpo'!$C$42,0))","v":""},"","",{"$f":"IF($B75=\"\",\"\",CB75)","v":""},{"$f":"IF($B75=\"\",\"\",CE75*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B75=\"\",\"\",CE75*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B75=\"\",\"\",IF($A75=DATA!$A$2,CG75,CH74+CG75))","v":""}]
[{"$f":"Calcul_Perso!A76","v":""},{"$f":"Calcul_Perso!B76","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(A76=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A76+1,FALSE))","v":""},"",{"$f":"IF(A76=\"\",\"\",IF(AND(Calcul_Corpo!B76<='Parameters Corpo'!$C$50,Calcul_Corpo!B76>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF(AND(B76>='Parameters Corpo'!$C$46,B76<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A76=\"\",\"\",IF(M76=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A76=\"\",\"\",IF(Q76<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S76,Calcul_Corpo!I76))","v":""},{"$f":"IF(A76=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T76,Calcul_Corpo!J76))","v":""},{"$f":"IF(A76=\"\",\"\",W76*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",AA76*(1-'Parameters Corpo'!$C$33)+AC76)","v":""},{"$f":"IF(A76=\"\",\"\",G76+F76*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A76=\"\",\"\",BK75+('Données Générales'!$I$53*BE76+AW76)*$BK$2+BA76*$BL$2-BO75)","v":""},"",{"$f":"IF(A76=\"\",\"\",BE76*'Données Générales'!$I$53+BM75-BP75)","v":""},"","","","","","",{"$f":"IF(A76=\"\",\"\",BS76*(1-'Parameters Corpo'!$C$33)+BP76)","v":""},"","","",{"$f":"IF(A76=\"\",\"\",BW76*(1-'Parameters Corpo'!$C$33)+BN76)","v":""},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X76*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B76=\"\",\"\",CE76*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B76=\"\",\"\",CE76*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B76=\"\",\"\",IF($A76=DATA!$A$2,CG76,CH75+CG76))","v":""}]
[{"$f":"Calcul_Perso!A77","v":""},{"$f":"Calcul_Perso!B77","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(A77=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A77+1,FALSE))","v":""},"",{"$f":"IF(A77=\"\",\"\",IF(AND(Calcul_Corpo!B77<='Parameters Corpo'!$C$50,Calcul_Corpo!B77>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF(AND(B77>='Parameters Corpo'!$C$46,B77<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A77=\"\",\"\",IF(M77=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A77=\"\",\"\",IF(Q77<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S77,Calcul_Corpo!I77))","v":""},{"$f":"IF(A77=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T77,Calcul_Corpo!J77))","v":""},{"$f":"IF(A77=\"\",\"\",W77*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",AA77*(1-'Parameters Corpo'!$C$33)+AC77)","v":""},{"$f":"IF(A77=\"\",\"\",G77+F77*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A77=\"\",\"\",BK76+('Données Générales'!$I$53*BE77+AW77)*$BK$2+BA77*$BL$2-BO76)","v":""},"",{"$f":"IF(A77=\"\",\"\",BE77*'Données Générales'!$I$53+BM76-BP76)","v":""},"","","","","","",{"$f":"IF(A77=\"\",\"\",BS77*(1-'Parameters Corpo'!$C$33)+BP77)","v":""},"","","",{"$f":"IF(A77=\"\",\"\",BW77*(1-'Parameters Corpo'!$C$33)+BN77)","v":""},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X77*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B77=\"\",\"\",CE77*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B77=\"\",\"\",CE77*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B77=\"\",\"\",IF($A77=DATA!$A$2,CG77,CH76+CG77))","v":""}]
[{"$f":"Calcul_Perso!A78","v":""},{"$f":"Calcul_Perso!B78","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(A78=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A78+1,FALSE))","v":""},"",{"$f":"IF(A78=\"\",\"\",IF(AND(Calcul_Corpo!B78<='Parameters Corpo'!$C$50,Calcul_Corpo!B78>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF(AND(B78>='Parameters Corpo'!$C$46,B78<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A78=\"\",\"\",IF(M78=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A78=\"\",\"\",IF(Q78<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S78,Calcul_Corpo!I78))","v":""},{"$f":"IF(A78=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T78,Calcul_Corpo!J78))","v":""},{"$f":"IF(A78=\"\",\"\",W78*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",AA78*(1-'Parameters Corpo'!$C$33)+AC78)","v":""},{"$f":"IF(A78=\"\",\"\",G78+F78*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A78=\"\",\"\",BK77+('Données Générales'!$I$53*BE78+AW78)*$BK$2+BA78*$BL$2-BO77)","v":""},"",{"$f":"IF(A78=\"\",\"\",BE78*'Données Générales'!$I$53+BM77-BP77)","v":""},"","","","","","",{"$f":"IF(A78=\"\",\"\",BS78*(1-'Parameters Corpo'!$C$33)+BP78)","v":""},"","","",{"$f":"IF(A78=\"\",\"\",BW78*(1-'Parameters Corpo'!$C$33)+BN78)","v":""},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X78*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B78=\"\",\"\",CE78*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B78=\"\",\"\",CE78*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B78=\"\",\"\",IF($A78=DATA!$A$2,CG78,CH77+CG78))","v":""}]
[{"$f":"Calcul_Perso!A79","v":""},{"$f":"Calcul_Perso!B79","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(A79=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A79+1,FALSE))","v":""},"",{"$f":"IF(A79=\"\",\"\",IF(AND(Calcul_Corpo!B79<='Parameters Corpo'!$C$50,Calcul_Corpo!B79>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF(AND(B79>='Parameters Corpo'!$C$46,B79<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A79=\"\",\"\",IF(M79=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A79=\"\",\"\",IF(Q79<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S79,Calcul_Corpo!I79))","v":""},{"$f":"IF(A79=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T79,Calcul_Corpo!J79))","v":""},{"$f":"IF(A79=\"\",\"\",W79*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",AA79*(1-'Parameters Corpo'!$C$33)+AC79)","v":""},{"$f":"IF(A79=\"\",\"\",G79+F79*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A79=\"\",\"\",BK78+('Données Générales'!$I$53*BE79+AW79)*$BK$2+BA79*$BL$2-BO78)","v":""},"",{"$f":"IF(A79=\"\",\"\",BE79*'Données Générales'!$I$53+BM78-BP78)","v":""},"","","","","","",{"$f":"IF(A79=\"\",\"\",BS79*(1-'Parameters Corpo'!$C$33)+BP79)","v":""},"","","",{"$f":"IF(A79=\"\",\"\",BW79*(1-'Parameters Corpo'!$C$33)+BN79)","v":""},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X79*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B79=\"\",\"\",CE79*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B79=\"\",\"\",CE79*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B79=\"\",\"\",IF($A79=DATA!$A$2,CG79,CH78+CG79))","v":""}]
[{"$f":"Calcul_Perso!A80","v":""},{"$f":"Calcul_Perso!B80","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(A80=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A80+1,FALSE))","v":""},"",{"$f":"IF(A80=\"\",\"\",IF(AND(Calcul_Corpo!B80<='Parameters Corpo'!$C$50,Calcul_Corpo!B80>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF(AND(B80>='Parameters Corpo'!$C$46,B80<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A80=\"\",\"\",IF(M80=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A80=\"\",\"\",IF(Q80<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S80,Calcul_Corpo!I80))","v":""},{"$f":"IF(A80=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T80,Calcul_Corpo!J80))","v":""},{"$f":"IF(A80=\"\",\"\",W80*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",AA80*(1-'Parameters Corpo'!$C$33)+AC80)","v":""},{"$f":"IF(A80=\"\",\"\",G80+F80*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A80=\"\",\"\",BK79+('Données Générales'!$I$53*BE80+AW80)*$BK$2+BA80*$BL$2-BO79)","v":""},"",{"$f":"IF(A80=\"\",\"\",BE80*'Données Générales'!$I$53+BM79-BP79)","v":""},"","","","","","",{"$f":"IF(A80=\"\",\"\",BS80*(1-'Parameters Corpo'!$C$33)+BP80)","v":""},"","","",{"$f":"IF(A80=\"\",\"\",BW80*(1-'Parameters Corpo'!$C$33)+BN80)","v":""},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X80*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B80=\"\",\"\",CE80*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B80=\"\",\"\",CE80*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B80=\"\",\"\",IF($A80=DATA!$A$2,CG80,CH79+CG80))","v":""}]
[{"$f":"Calcul_Perso!A81","v":""},{"$f":"Calcul_Perso!B81","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(A81=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A81+1,FALSE))","v":""},"",{"$f":"IF(A81=\"\",\"\",IF(AND(Calcul_Corpo!B81<='Parameters Corpo'!$C$50,Calcul_Corpo!B81>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF(AND(B81>='Parameters Corpo'!$C$46,B81<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A81=\"\",\"\",IF(M81=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A81=\"\",\"\",IF(Q81<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S81,Calcul_Corpo!I81))","v":""},{"$f":"IF(A81=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T81,Calcul_Corpo!J81))","v":""},{"$f":"IF(A81=\"\",\"\",W81*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",AA81*(1-'Parameters Corpo'!$C$33)+AC81)","v":""},{"$f":"IF(A81=\"\",\"\",G81+F81*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A81=\"\",\"\",BK80+('Données Générales'!$I$53*BE81+AW81)*$BK$2+BA81*$BL$2-BO80)","v":""},"",{"$f":"IF(A81=\"\",\"\",BE81*'Données Générales'!$I$53+BM80-BP80)","v":""},"","","","","","",{"$f":"IF(A81=\"\",\"\",BS81*(1-'Parameters Corpo'!$C$33)+BP81)","v":""},"","","",{"$f":"IF(A81=\"\",\"\",BW81*(1-'Parameters Corpo'!$C$33)+BN81)","v":""},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X81*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B81=\"\",\"\",CE81*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B81=\"\",\"\",CE81*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B81=\"\",\"\",IF($A81=DATA!$A$2,CG81,CH80+CG81))","v":""}]
[{"$f":"Calcul_Perso!A82","v":""},{"$f":"Calcul_Perso!B82","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(A82=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A82+1,FALSE))","v":""},"",{"$f":"IF(A82=\"\",\"\",IF(AND(Calcul_Corpo!B82<='Parameters Corpo'!$C$50,Calcul_Corpo!B82>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF(AND(B82>='Parameters Corpo'!$C$46,B82<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A82=\"\",\"\",IF(M82=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A82=\"\",\"\",IF(Q82<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S82,Calcul_Corpo!I82))","v":""},{"$f":"IF(A82=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T82,Calcul_Corpo!J82))","v":""},{"$f":"IF(A82=\"\",\"\",W82*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",AA82*(1-'Parameters Corpo'!$C$33)+AC82)","v":""},{"$f":"IF(A82=\"\",\"\",G82+F82*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A82=\"\",\"\",BK81+('Données Générales'!$I$53*BE82+AW82)*$BK$2+BA82*$BL$2-BO81)","v":""},"",{"$f":"IF(A82=\"\",\"\",BE82*'Données Générales'!$I$53+BM81-BP81)","v":""},"","","","","","",{"$f":"IF(A82=\"\",\"\",BS82*(1-'Parameters Corpo'!$C$33)+BP82)","v":""},"","","",{"$f":"IF(A82=\"\",\"\",BW82*(1-'Parameters Corpo'!$C$33)+BN82)","v":""},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X82*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B82=\"\",\"\",CE82*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B82=\"\",\"\",CE82*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B82=\"\",\"\",IF($A82=DATA!$A$2,CG82,CH81+CG82))","v":""}]
[{"$f":"Calcul_Perso!A83","v":""},{"$f":"Calcul_Perso!B83","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(A83=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A83+1,FALSE))","v":""},"",{"$f":"IF(A83=\"\",\"\",IF(AND(Calcul_Corpo!B83<='Parameters Corpo'!$C$50,Calcul_Corpo!B83>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF(AND(B83>='Parameters Corpo'!$C$46,B83<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A83=\"\",\"\",IF(M83=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A83=\"\",\"\",IF(Q83<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S83,Calcul_Corpo!I83))","v":""},{"$f":"IF(A83=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T83,Calcul_Corpo!J83))","v":""},{"$f":"IF(A83=\"\",\"\",W83*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",AA83*(1-'Parameters Corpo'!$C$33)+AC83)","v":""},{"$f":"IF(A83=\"\",\"\",G83+F83*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A83=\"\",\"\",BK82+('Données Générales'!$I$53*BE83+AW83)*$BK$2+BA83*$BL$2-BO82)","v":""},"",{"$f":"IF(A83=\"\",\"\",BE83*'Données Générales'!$I$53+BM82-BP82)","v":""},"","","","","","",{"$f":"IF(A83=\"\",\"\",BS83*(1-'Parameters Corpo'!$C$33)+BP83)","v":""},"","","",{"$f":"IF(A83=\"\",\"\",BW83*(1-'Parameters Corpo'!$C$33)+BN83)","v":""},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X83*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B83=\"\",\"\",CE83*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B83=\"\",\"\",CE83*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B83=\"\",\"\",IF($A83=DATA!$A$2,CG83,CH82+CG83))","v":""}]
[{"$f":"Calcul_Perso!A84","v":""},{"$f":"Calcul_Perso!B84","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(A84=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A84+1,FALSE))","v":""},"",{"$f":"IF(A84=\"\",\"\",IF(AND(Calcul_Corpo!B84<='Parameters Corpo'!$C$50,Calcul_Corpo!B84>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF(AND(B84>='Parameters Corpo'!$C$46,B84<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A84=\"\",\"\",IF(M84=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A84=\"\",\"\",IF(Q84<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S84,Calcul_Corpo!I84))","v":""},{"$f":"IF(A84=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T84,Calcul_Corpo!J84))","v":""},{"$f":"IF(A84=\"\",\"\",W84*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",AA84*(1-'Parameters Corpo'!$C$33)+AC84)","v":""},{"$f":"IF(A84=\"\",\"\",G84+F84*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A84=\"\",\"\",BK83+('Données Générales'!$I$53*BE84+AW84)*$BK$2+BA84*$BL$2-BO83)","v":""},"",{"$f":"IF(A84=\"\",\"\",BE84*'Données Générales'!$I$53+BM83-BP83)","v":""},"","","","","","",{"$f":"IF(A84=\"\",\"\",BS84*(1-'Parameters Corpo'!$C$33)+BP84)","v":""},"","","",{"$f":"IF(A84=\"\",\"\",BW84*(1-'Parameters Corpo'!$C$33)+BN84)","v":""},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X84*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B84=\"\",\"\",CE84*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B84=\"\",\"\",CE84*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B84=\"\",\"\",IF($A84=DATA!$A$2,CG84,CH83+CG84))","v":""}]
[{"$f":"Calcul_Perso!A85","v":""},{"$f":"Calcul_Perso!B85","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(A85=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A85+1,FALSE))","v":""},"",{"$f":"IF(A85=\"\",\"\",IF(AND(Calcul_Corpo!B85<='Parameters Corpo'!$C$50,Calcul_Corpo!B85>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF(AND(B85>='Parameters Corpo'!$C$46,B85<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A85=\"\",\"\",IF(M85=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A85=\"\",\"\",IF(Q85<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S85,Calcul_Corpo!I85))","v":""},{"$f":"IF(A85=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T85,Calcul_Corpo!J85))","v":""},{"$f":"IF(A85=\"\",\"\",W85*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",AA85*(1-'Parameters Corpo'!$C$33)+AC85)","v":""},{"$f":"IF(A85=\"\",\"\",G85+F85*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A85=\"\",\"\",BK84+('Données Générales'!$I$53*BE85+AW85)*$BK$2+BA85*$BL$2-BO84)","v":""},"",{"$f":"IF(A85=\"\",\"\",BE85*'Données Générales'!$I$53+BM84-BP84)","v":""},"","","","","","",{"$f":"IF(A85=\"\",\"\",BS85*(1-'Parameters Corpo'!$C$33)+BP85)","v":""},"","","",{"$f":"IF(A85=\"\",\"\",BW85*(1-'Parameters Corpo'!$C$33)+BN85)","v":""},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X85*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B85=\"\",\"\",CE85*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B85=\"\",\"\",CE85*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B85=\"\",\"\",IF($A85=DATA!$A$2,CG85,CH84+CG85))","v":""}]
[{"$f":"Calcul_Perso!A86","v":""},{"$f":"Calcul_Perso!B86","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(A86=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A86+1,FALSE))","v":""},"",{"$f":"IF(A86=\"\",\"\",IF(AND(Calcul_Corpo!B86<='Parameters Corpo'!$C$50,Calcul_Corpo!B86>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF(AND(B86>='Parameters Corpo'!$C$46,B86<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A86=\"\",\"\",IF(M86=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A86=\"\",\"\",IF(Q86<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S86,Calcul_Corpo!I86))","v":""},{"$f":"IF(A86=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T86,Calcul_Corpo!J86))","v":""},{"$f":"IF(A86=\"\",\"\",W86*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",AA86*(1-'Parameters Corpo'!$C$33)+AC86)","v":""},{"$f":"IF(A86=\"\",\"\",G86+F86*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A86=\"\",\"\",BK85+('Données Générales'!$I$53*BE86+AW86)*$BK$2+BA86*$BL$2-BO85)","v":""},"",{"$f":"IF(A86=\"\",\"\",BE86*'Données Générales'!$I$53+BM85-BP85)","v":""},"","","","","","",{"$f":"IF(A86=\"\",\"\",BS86*(1-'Parameters Corpo'!$C$33)+BP86)","v":""},"","","",{"$f":"IF(A86=\"\",\"\",BW86*(1-'Parameters Corpo'!$C$33)+BN86)","v":""},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X86*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B86=\"\",\"\",CE86*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B86=\"\",\"\",CE86*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B86=\"\",\"\",IF($A86=DATA!$A$2,CG86,CH85+CG86))","v":""}]
[{"$f":"Calcul_Perso!A87","v":""},{"$f":"Calcul_Perso!B87","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(A87=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A87+1,FALSE))","v":""},"",{"$f":"IF(A87=\"\",\"\",IF(AND(Calcul_Corpo!B87<='Parameters Corpo'!$C$50,Calcul_Corpo!B87>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF(AND(B87>='Parameters Corpo'!$C$46,B87<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A87=\"\",\"\",IF(M87=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A87=\"\",\"\",IF(Q87<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S87,Calcul_Corpo!I87))","v":""},{"$f":"IF(A87=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T87,Calcul_Corpo!J87))","v":""},{"$f":"IF(A87=\"\",\"\",W87*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",AA87*(1-'Parameters Corpo'!$C$33)+AC87)","v":""},{"$f":"IF(A87=\"\",\"\",G87+F87*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A87=\"\",\"\",BK86+('Données Générales'!$I$53*BE87+AW87)*$BK$2+BA87*$BL$2-BO86)","v":""},"",{"$f":"IF(A87=\"\",\"\",BE87*'Données Générales'!$I$53+BM86-BP86)","v":""},"","","","","","",{"$f":"IF(A87=\"\",\"\",BS87*(1-'Parameters Corpo'!$C$33)+BP87)","v":""},"","","",{"$f":"IF(A87=\"\",\"\",BW87*(1-'Parameters Corpo'!$C$33)+BN87)","v":""},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X87*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B87=\"\",\"\",CE87*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B87=\"\",\"\",CE87*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B87=\"\",\"\",IF($A87=DATA!$A$2,CG87,CH86+CG87))","v":""}]
[{"$f":"Calcul_Perso!A88","v":""},{"$f":"Calcul_Perso!B88","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(A88=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A88+1,FALSE))","v":""},"",{"$f":"IF(A88=\"\",\"\",IF(AND(Calcul_Corpo!B88<='Parameters Corpo'!$C$50,Calcul_Corpo!B88>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF(AND(B88>='Parameters Corpo'!$C$46,B88<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A88=\"\",\"\",IF(M88=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A88=\"\",\"\",IF(Q88<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S88,Calcul_Corpo!I88))","v":""},{"$f":"IF(A88=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T88,Calcul_Corpo!J88))","v":""},{"$f":"IF(A88=\"\",\"\",W88*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",AA88*(1-'Parameters Corpo'!$C$33)+AC88)","v":""},{"$f":"IF(A88=\"\",\"\",G88+F88*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A88=\"\",\"\",BK87+('Données Générales'!$I$53*BE88+AW88)*$BK$2+BA88*$BL$2-BO87)","v":""},"",{"$f":"IF(A88=\"\",\"\",BE88*'Données Générales'!$I$53+BM87-BP87)","v":""},"","","","","","",{"$f":"IF(A88=\"\",\"\",BS88*(1-'Parameters Corpo'!$C$33)+BP88)","v":""},"","","",{"$f":"IF(A88=\"\",\"\",BW88*(1-'Parameters Corpo'!$C$33)+BN88)","v":""},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X88*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B88=\"\",\"\",0)","v":""},"","",{"$f":"IF($B88=\"\",\"\",CE88*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B88=\"\",\"\",CE88*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B88=\"\",\"\",IF($A88=DATA!$A$2,CG88,CH87+CG88))","v":""}]
[{"$f":"Calcul_Perso!A89","v":""},{"$f":"Calcul_Perso!B89","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(A89=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A89+1,FALSE))","v":""},"",{"$f":"IF(A89=\"\",\"\",IF(AND(Calcul_Corpo!B89<='Parameters Corpo'!$C$50,Calcul_Corpo!B89>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF(AND(B89>='Parameters Corpo'!$C$46,B89<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A89=\"\",\"\",IF(M89=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A89=\"\",\"\",IF(Q89<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S89,Calcul_Corpo!I89))","v":""},{"$f":"IF(A89=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T89,Calcul_Corpo!J89))","v":""},{"$f":"IF(A89=\"\",\"\",W89*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",AA89*(1-'Parameters Corpo'!$C$33)+AC89)","v":""},{"$f":"IF(A89=\"\",\"\",G89+F89*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A89=\"\",\"\",BK88+('Données Générales'!$I$53*BE89+AW89)*$BK$2+BA89*$BL$2-BO88)","v":""},"",{"$f":"IF(A89=\"\",\"\",BE89*'Données Générales'!$I$53+BM88-BP88)","v":""},"","","","","","",{"$f":"IF(A89=\"\",\"\",BS89*(1-'Parameters Corpo'!$C$33)+BP89)","v":""},"","","",{"$f":"IF(A89=\"\",\"\",BW89*(1-'Parameters Corpo'!$C$33)+BN89)","v":""},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X89*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B89=\"\",\"\",CE89*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B89=\"\",\"\",CE89*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B89=\"\",\"\",IF($A89=DATA!$A$2,CG89,CH88+CG89))","v":""}]
[{"$f":"Calcul_Perso!A90","v":""},{"$f":"Calcul_Perso!B90","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(A90=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A90+1,FALSE))","v":""},"",{"$f":"IF(A90=\"\",\"\",IF(AND(Calcul_Corpo!B90<='Parameters Corpo'!$C$50,Calcul_Corpo!B90>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF(AND(B90>='Parameters Corpo'!$C$46,B90<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A90=\"\",\"\",IF(M90=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A90=\"\",\"\",IF(Q90<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S90,Calcul_Corpo!I90))","v":""},{"$f":"IF(A90=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T90,Calcul_Corpo!J90))","v":""},{"$f":"IF(A90=\"\",\"\",W90*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",AA90*(1-'Parameters Corpo'!$C$33)+AC90)","v":""},{"$f":"IF(A90=\"\",\"\",G90+F90*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A90=\"\",\"\",BK89+('Données Générales'!$I$53*BE90+AW90)*$BK$2+BA90*$BL$2-BO89)","v":""},"",{"$f":"IF(A90=\"\",\"\",BE90*'Données Générales'!$I$53+BM89-BP89)","v":""},"","","","","","",{"$f":"IF(A90=\"\",\"\",BS90*(1-'Parameters Corpo'!$C$33)+BP90)","v":""},"","","",{"$f":"IF(A90=\"\",\"\",BW90*(1-'Parameters Corpo'!$C$33)+BN90)","v":""},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X90*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B90=\"\",\"\",CE90*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B90=\"\",\"\",CE90*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B90=\"\",\"\",IF($A90=DATA!$A$2,CG90,CH89+CG90))","v":""}]
[{"$f":"Calcul_Perso!A91","v":""},{"$f":"Calcul_Perso!B91","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(A91=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A91+1,FALSE))","v":""},"",{"$f":"IF(A91=\"\",\"\",IF(AND(Calcul_Corpo!B91<='Parameters Corpo'!$C$50,Calcul_Corpo!B91>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF(AND(B91>='Parameters Corpo'!$C$46,B91<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A91=\"\",\"\",IF(M91=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A91=\"\",\"\",IF(Q91<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S91,Calcul_Corpo!I91))","v":""},{"$f":"IF(A91=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T91,Calcul_Corpo!J91))","v":""},{"$f":"IF(A91=\"\",\"\",W91*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",AA91*(1-'Parameters Corpo'!$C$33)+AC91)","v":""},{"$f":"IF(A91=\"\",\"\",G91+F91*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A91=\"\",\"\",BK90+('Données Générales'!$I$53*BE91+AW91)*$BK$2+BA91*$BL$2-BO90)","v":""},"",{"$f":"IF(A91=\"\",\"\",BE91*'Données Générales'!$I$53+BM90-BP90)","v":""},"","","","","","",{"$f":"IF(A91=\"\",\"\",BS91*(1-'Parameters Corpo'!$C$33)+BP91)","v":""},"","","",{"$f":"IF(A91=\"\",\"\",BW91*(1-'Parameters Corpo'!$C$33)+BN91)","v":""},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X91*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B91=\"\",\"\",CE91*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B91=\"\",\"\",CE91*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B91=\"\",\"\",IF($A91=DATA!$A$2,CG91,CH90+CG91))","v":""}]
[{"$f":"Calcul_Perso!A92","v":""},{"$f":"Calcul_Perso!B92","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(A92=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A92+1,FALSE))","v":""},"",{"$f":"IF(A92=\"\",\"\",IF(AND(Calcul_Corpo!B92<='Parameters Corpo'!$C$50,Calcul_Corpo!B92>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF(AND(B92>='Parameters Corpo'!$C$46,B92<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A92=\"\",\"\",IF(M92=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A92=\"\",\"\",IF(Q92<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S92,Calcul_Corpo!I92))","v":""},{"$f":"IF(A92=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T92,Calcul_Corpo!J92))","v":""},{"$f":"IF(A92=\"\",\"\",W92*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",AA92*(1-'Parameters Corpo'!$C$33)+AC92)","v":""},{"$f":"IF(A92=\"\",\"\",G92+F92*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A92=\"\",\"\",BK91+('Données Générales'!$I$53*BE92+AW92)*$BK$2+BA92*$BL$2-BO91)","v":""},"",{"$f":"IF(A92=\"\",\"\",BE92*'Données Générales'!$I$53+BM91-BP91)","v":""},"","","","","","",{"$f":"IF(A92=\"\",\"\",BS92*(1-'Parameters Corpo'!$C$33)+BP92)","v":""},"","","",{"$f":"IF(A92=\"\",\"\",BW92*(1-'Parameters Corpo'!$C$33)+BN92)","v":""},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X92*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B92=\"\",\"\",CE92*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B92=\"\",\"\",CE92*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B92=\"\",\"\",IF($A92=DATA!$A$2,CG92,CH91+CG92))","v":""}]
[{"$f":"Calcul_Perso!A93","v":""},{"$f":"Calcul_Perso!B93","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(A93=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A93+1,FALSE))","v":""},"",{"$f":"IF(A93=\"\",\"\",IF(AND(Calcul_Corpo!B93<='Parameters Corpo'!$C$50,Calcul_Corpo!B93>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF(AND(B93>='Parameters Corpo'!$C$46,B93<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A93=\"\",\"\",IF(M93=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A93=\"\",\"\",IF(Q93<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S93,Calcul_Corpo!I93))","v":""},{"$f":"IF(A93=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T93,Calcul_Corpo!J93))","v":""},{"$f":"IF(A93=\"\",\"\",W93*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",AA93*(1-'Parameters Corpo'!$C$33)+AC93)","v":""},{"$f":"IF(A93=\"\",\"\",G93+F93*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A93=\"\",\"\",BK92+('Données Générales'!$I$53*BE93+AW93)*$BK$2+BA93*$BL$2-BO92)","v":""},"",{"$f":"IF(A93=\"\",\"\",BE93*'Données Générales'!$I$53+BM92-BP92)","v":""},"","","","","","",{"$f":"IF(A93=\"\",\"\",BS93*(1-'Parameters Corpo'!$C$33)+BP93)","v":""},"","","",{"$f":"IF(A93=\"\",\"\",BW93*(1-'Parameters Corpo'!$C$33)+BN93)","v":""},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X93*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B93=\"\",\"\",CE93*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B93=\"\",\"\",CE93*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B93=\"\",\"\",IF($A93=DATA!$A$2,CG93,CH92+CG93))","v":""}]
[{"$f":"Calcul_Perso!A94","v":""},{"$f":"Calcul_Perso!B94","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(A94=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A94+1,FALSE))","v":""},"",{"$f":"IF(A94=\"\",\"\",IF(AND(Calcul_Corpo!B94<='Parameters Corpo'!$C$50,Calcul_Corpo!B94>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF(AND(B94>='Parameters Corpo'!$C$46,B94<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A94=\"\",\"\",IF(M94=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A94=\"\",\"\",IF(Q94<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S94,Calcul_Corpo!I94))","v":""},{"$f":"IF(A94=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T94,Calcul_Corpo!J94))","v":""},{"$f":"IF(A94=\"\",\"\",W94*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",AA94*(1-'Parameters Corpo'!$C$33)+AC94)","v":""},{"$f":"IF(A94=\"\",\"\",G94+F94*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A94=\"\",\"\",BK93+('Données Générales'!$I$53*BE94+AW94)*$BK$2+BA94*$BL$2-BO93)","v":""},"",{"$f":"IF(A94=\"\",\"\",BE94*'Données Générales'!$I$53+BM93-BP93)","v":""},"","","","","","",{"$f":"IF(A94=\"\",\"\",BS94*(1-'Parameters Corpo'!$C$33)+BP94)","v":""},"","","",{"$f":"IF(A94=\"\",\"\",BW94*(1-'Parameters Corpo'!$C$33)+BN94)","v":""},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X94*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B94=\"\",\"\",CE94*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B94=\"\",\"\",CE94*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B94=\"\",\"\",IF($A94=DATA!$A$2,CG94,CH93+CG94))","v":""}]
[{"$f":"Calcul_Perso!A95","v":""},{"$f":"Calcul_Perso!B95","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(A95=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A95+1,FALSE))","v":""},"",{"$f":"IF(A95=\"\",\"\",IF(AND(Calcul_Corpo!B95<='Parameters Corpo'!$C$50,Calcul_Corpo!B95>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF(AND(B95>='Parameters Corpo'!$C$46,B95<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A95=\"\",\"\",IF(M95=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A95=\"\",\"\",IF(Q95<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S95,Calcul_Corpo!I95))","v":""},{"$f":"IF(A95=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T95,Calcul_Corpo!J95))","v":""},{"$f":"IF(A95=\"\",\"\",W95*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",AA95*(1-'Parameters Corpo'!$C$33)+AC95)","v":""},{"$f":"IF(A95=\"\",\"\",G95+F95*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A95=\"\",\"\",BK94+('Données Générales'!$I$53*BE95+AW95)*$BK$2+BA95*$BL$2-BO94)","v":""},"",{"$f":"IF(A95=\"\",\"\",BE95*'Données Générales'!$I$53+BM94-BP94)","v":""},"","","","","","",{"$f":"IF(A95=\"\",\"\",BS95*(1-'Parameters Corpo'!$C$33)+BP95)","v":""},"","","",{"$f":"IF(A95=\"\",\"\",BW95*(1-'Parameters Corpo'!$C$33)+BN95)","v":""},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X95*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B95=\"\",\"\",CE95*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B95=\"\",\"\",CE95*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B95=\"\",\"\",IF($A95=DATA!$A$2,CG95,CH94+CG95))","v":""}]
[{"$f":"Calcul_Perso!A96","v":""},{"$f":"Calcul_Perso!B96","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(A96=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A96+1,FALSE))","v":""},"",{"$f":"IF(A96=\"\",\"\",IF(AND(Calcul_Corpo!B96<='Parameters Corpo'!$C$50,Calcul_Corpo!B96>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF(AND(B96>='Parameters Corpo'!$C$46,B96<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A96=\"\",\"\",IF(M96=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A96=\"\",\"\",IF(Q96<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S96,Calcul_Corpo!I96))","v":""},{"$f":"IF(A96=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T96,Calcul_Corpo!J96))","v":""},{"$f":"IF(A96=\"\",\"\",W96*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",AA96*(1-'Parameters Corpo'!$C$33)+AC96)","v":""},{"$f":"IF(A96=\"\",\"\",G96+F96*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A96=\"\",\"\",BK95+('Données Générales'!$I$53*BE96+AW96)*$BK$2+BA96*$BL$2-BO95)","v":""},"",{"$f":"IF(A96=\"\",\"\",BE96*'Données Générales'!$I$53+BM95-BP95)","v":""},"","","","","","",{"$f":"IF(A96=\"\",\"\",BS96*(1-'Parameters Corpo'!$C$33)+BP96)","v":""},"","","",{"$f":"IF(A96=\"\",\"\",BW96*(1-'Parameters Corpo'!$C$33)+BN96)","v":""},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X96*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B96=\"\",\"\",CE96*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B96=\"\",\"\",CE96*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B96=\"\",\"\",IF($A96=DATA!$A$2,CG96,CH95+CG96))","v":""}]
[{"$f":"Calcul_Perso!A97","v":""},{"$f":"Calcul_Perso!B97","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(A97=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A97+1,FALSE))","v":""},"",{"$f":"IF(A97=\"\",\"\",IF(AND(Calcul_Corpo!B97<='Parameters Corpo'!$C$50,Calcul_Corpo!B97>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF(AND(B97>='Parameters Corpo'!$C$46,B97<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A97=\"\",\"\",IF(M97=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A97=\"\",\"\",IF(Q97<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S97,Calcul_Corpo!I97))","v":""},{"$f":"IF(A97=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T97,Calcul_Corpo!J97))","v":""},{"$f":"IF(A97=\"\",\"\",W97*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",AA97*(1-'Parameters Corpo'!$C$33)+AC97)","v":""},{"$f":"IF(A97=\"\",\"\",G97+F97*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A97=\"\",\"\",BK96+('Données Générales'!$I$53*BE97+AW97)*$BK$2+BA97*$BL$2-BO96)","v":""},"",{"$f":"IF(A97=\"\",\"\",BE97*'Données Générales'!$I$53+BM96-BP96)","v":""},"","","","","","",{"$f":"IF(A97=\"\",\"\",BS97*(1-'Parameters Corpo'!$C$33)+BP97)","v":""},"","","",{"$f":"IF(A97=\"\",\"\",BW97*(1-'Parameters Corpo'!$C$33)+BN97)","v":""},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X97*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B97=\"\",\"\",CE97*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B97=\"\",\"\",CE97*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B97=\"\",\"\",IF($A97=DATA!$A$2,CG97,CH96+CG97))","v":""}]
[{"$f":"Calcul_Perso!A98","v":""},{"$f":"Calcul_Perso!B98","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(A98=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A98+1,FALSE))","v":""},"",{"$f":"IF(A98=\"\",\"\",IF(AND(Calcul_Corpo!B98<='Parameters Corpo'!$C$50,Calcul_Corpo!B98>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF(AND(B98>='Parameters Corpo'!$C$46,B98<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A98=\"\",\"\",IF(M98=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A98=\"\",\"\",IF(Q98<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S98,Calcul_Corpo!I98))","v":""},{"$f":"IF(A98=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T98,Calcul_Corpo!J98))","v":""},{"$f":"IF(A98=\"\",\"\",W98*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",AA98*(1-'Parameters Corpo'!$C$33)+AC98)","v":""},{"$f":"IF(A98=\"\",\"\",G98+F98*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A98=\"\",\"\",BK97+('Données Générales'!$I$53*BE98+AW98)*$BK$2+BA98*$BL$2-BO97)","v":""},"",{"$f":"IF(A98=\"\",\"\",BE98*'Données Générales'!$I$53+BM97-BP97)","v":""},"","","","","","",{"$f":"IF(A98=\"\",\"\",BS98*(1-'Parameters Corpo'!$C$33)+BP98)","v":""},"","","",{"$f":"IF(A98=\"\",\"\",BW98*(1-'Parameters Corpo'!$C$33)+BN98)","v":""},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X98*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B98=\"\",\"\",CE98*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B98=\"\",\"\",CE98*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B98=\"\",\"\",IF($A98=DATA!$A$2,CG98,CH97+CG98))","v":""}]
[{"$f":"Calcul_Perso!A99","v":""},{"$f":"Calcul_Perso!B99","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(A99=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A99+1,FALSE))","v":""},"",{"$f":"IF(A99=\"\",\"\",IF(AND(Calcul_Corpo!B99<='Parameters Corpo'!$C$50,Calcul_Corpo!B99>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF(AND(B99>='Parameters Corpo'!$C$46,B99<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A99=\"\",\"\",IF(M99=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A99=\"\",\"\",IF(Q99<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S99,Calcul_Corpo!I99))","v":""},{"$f":"IF(A99=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T99,Calcul_Corpo!J99))","v":""},{"$f":"IF(A99=\"\",\"\",W99*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",AA99*(1-'Parameters Corpo'!$C$33)+AC99)","v":""},{"$f":"IF(A99=\"\",\"\",G99+F99*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A99=\"\",\"\",BK98+('Données Générales'!$I$53*BE99+AW99)*$BK$2+BA99*$BL$2-BO98)","v":""},"",{"$f":"IF(A99=\"\",\"\",BE99*'Données Générales'!$I$53+BM98-BP98)","v":""},"","","","","","",{"$f":"IF(A99=\"\",\"\",BS99*(1-'Parameters Corpo'!$C$33)+BP99)","v":""},"","","",{"$f":"IF(A99=\"\",\"\",BW99*(1-'Parameters Corpo'!$C$33)+BN99)","v":""},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X99*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B99=\"\",\"\",CE99*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B99=\"\",\"\",CE99*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B99=\"\",\"\",IF($A99=DATA!$A$2,CG99,CH98+CG99))","v":""}]
[{"$f":"Calcul_Perso!A100","v":""},{"$f":"Calcul_Perso!B100","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(A100=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A100+1,FALSE))","v":""},"",{"$f":"IF(A100=\"\",\"\",IF(AND(Calcul_Corpo!B100<='Parameters Corpo'!$C$50,Calcul_Corpo!B100>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF(AND(B100>='Parameters Corpo'!$C$46,B100<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A100=\"\",\"\",IF(M100=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A100=\"\",\"\",IF(Q100<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S100,Calcul_Corpo!I100))","v":""},{"$f":"IF(A100=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T100,Calcul_Corpo!J100))","v":""},{"$f":"IF(A100=\"\",\"\",W100*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",AA100*(1-'Parameters Corpo'!$C$33)+AC100)","v":""},{"$f":"IF(A100=\"\",\"\",G100+F100*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A100=\"\",\"\",BK99+('Données Générales'!$I$53*BE100+AW100)*$BK$2+BA100*$BL$2-BO99)","v":""},"",{"$f":"IF(A100=\"\",\"\",BE100*'Données Générales'!$I$53+BM99-BP99)","v":""},"","","","","","",{"$f":"IF(A100=\"\",\"\",BS100*(1-'Parameters Corpo'!$C$33)+BP100)","v":""},"","","",{"$f":"IF(A100=\"\",\"\",BW100*(1-'Parameters Corpo'!$C$33)+BN100)","v":""},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X100*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B100=\"\",\"\",CE100*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B100=\"\",\"\",CE100*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B100=\"\",\"\",IF($A100=DATA!$A$2,CG100,CH99+CG100))","v":""}]
[{"$f":"Calcul_Perso!A101","v":""},{"$f":"Calcul_Perso!B101","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(A101=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A101+1,FALSE))","v":""},"",{"$f":"IF(A101=\"\",\"\",IF(AND(Calcul_Corpo!B101<='Parameters Corpo'!$C$50,Calcul_Corpo!B101>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF(AND(B101>='Parameters Corpo'!$C$46,B101<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A101=\"\",\"\",IF(M101=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A101=\"\",\"\",IF(Q101<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S101,Calcul_Corpo!I101))","v":""},{"$f":"IF(A101=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T101,Calcul_Corpo!J101))","v":""},{"$f":"IF(A101=\"\",\"\",W101*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",AA101*(1-'Parameters Corpo'!$C$33)+AC101)","v":""},{"$f":"IF(A101=\"\",\"\",G101+F101*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A101=\"\",\"\",BK100+('Données Générales'!$I$53*BE101+AW101)*$BK$2+BA101*$BL$2-BO100)","v":""},"",{"$f":"IF(A101=\"\",\"\",BE101*'Données Générales'!$I$53+BM100-BP100)","v":""},"","","","","","",{"$f":"IF(A101=\"\",\"\",BS101*(1-'Parameters Corpo'!$C$33)+BP101)","v":""},"","","",{"$f":"IF(A101=\"\",\"\",BW101*(1-'Parameters Corpo'!$C$33)+BN101)","v":""},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X101*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B101=\"\",\"\",CE101*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B101=\"\",\"\",CE101*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B101=\"\",\"\",IF($A101=DATA!$A$2,CG101,CH100+CG101))","v":""}]
[{"$f":"Calcul_Perso!A102","v":""},{"$f":"Calcul_Perso!B102","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(A102=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A102+1,FALSE))","v":""},"",{"$f":"IF(A102=\"\",\"\",IF(AND(Calcul_Corpo!B102<='Parameters Corpo'!$C$50,Calcul_Corpo!B102>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF(AND(B102>='Parameters Corpo'!$C$46,B102<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A102=\"\",\"\",IF(M102=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A102=\"\",\"\",IF(Q102<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S102,Calcul_Corpo!I102))","v":""},{"$f":"IF(A102=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T102,Calcul_Corpo!J102))","v":""},{"$f":"IF(A102=\"\",\"\",W102*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",AA102*(1-'Parameters Corpo'!$C$33)+AC102)","v":""},{"$f":"IF(A102=\"\",\"\",G102+F102*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A102=\"\",\"\",BK101+('Données Générales'!$I$53*BE102+AW102)*$BK$2+BA102*$BL$2-BO101)","v":""},"",{"$f":"IF(A102=\"\",\"\",BE102*'Données Générales'!$I$53+BM101-BP101)","v":""},"","","","","","",{"$f":"IF(A102=\"\",\"\",BS102*(1-'Parameters Corpo'!$C$33)+BP102)","v":""},"","","",{"$f":"IF(A102=\"\",\"\",BW102*(1-'Parameters Corpo'!$C$33)+BN102)","v":""},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X102*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B102=\"\",\"\",CE102*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B102=\"\",\"\",CE102*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B102=\"\",\"\",IF($A102=DATA!$A$2,CG102,CH101+CG102))","v":""}]
[{"$f":"Calcul_Perso!A103","v":""},{"$f":"Calcul_Perso!B103","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(A103=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A103+1,FALSE))","v":""},"",{"$f":"IF(A103=\"\",\"\",IF(AND(Calcul_Corpo!B103<='Parameters Corpo'!$C$50,Calcul_Corpo!B103>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF(AND(B103>='Parameters Corpo'!$C$46,B103<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A103=\"\",\"\",IF(M103=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A103=\"\",\"\",IF(Q103<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S103,Calcul_Corpo!I103))","v":""},{"$f":"IF(A103=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T103,Calcul_Corpo!J103))","v":""},{"$f":"IF(A103=\"\",\"\",W103*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",AA103*(1-'Parameters Corpo'!$C$33)+AC103)","v":""},{"$f":"IF(A103=\"\",\"\",G103+F103*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A103=\"\",\"\",BK102+('Données Générales'!$I$53*BE103+AW103)*$BK$2+BA103*$BL$2-BO102)","v":""},"",{"$f":"IF(A103=\"\",\"\",BE103*'Données Générales'!$I$53+BM102-BP102)","v":""},"","","","","","",{"$f":"IF(A103=\"\",\"\",BS103*(1-'Parameters Corpo'!$C$33)+BP103)","v":""},"","","",{"$f":"IF(A103=\"\",\"\",BW103*(1-'Parameters Corpo'!$C$33)+BN103)","v":""},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X103*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B103=\"\",\"\",CE103*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B103=\"\",\"\",CE103*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B103=\"\",\"\",IF($A103=DATA!$A$2,CG103,CH102+CG103))","v":""}]
[{"$f":"Calcul_Perso!A104","v":""},{"$f":"Calcul_Perso!B104","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(A104=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A104+1,FALSE))","v":""},"",{"$f":"IF(A104=\"\",\"\",IF(AND(Calcul_Corpo!B104<='Parameters Corpo'!$C$50,Calcul_Corpo!B104>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF(AND(B104>='Parameters Corpo'!$C$46,B104<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A104=\"\",\"\",IF(M104=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A104=\"\",\"\",IF(Q104<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S104,Calcul_Corpo!I104))","v":""},{"$f":"IF(A104=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T104,Calcul_Corpo!J104))","v":""},{"$f":"IF(A104=\"\",\"\",W104*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",AA104*(1-'Parameters Corpo'!$C$33)+AC104)","v":""},{"$f":"IF(A104=\"\",\"\",G104+F104*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A104=\"\",\"\",BK103+('Données Générales'!$I$53*BE104+AW104)*$BK$2+BA104*$BL$2-BO103)","v":""},"",{"$f":"IF(A104=\"\",\"\",BE104*'Données Générales'!$I$53+BM103-BP103)","v":""},"","","","","","",{"$f":"IF(A104=\"\",\"\",BS104*(1-'Parameters Corpo'!$C$33)+BP104)","v":""},"","","",{"$f":"IF(A104=\"\",\"\",BW104*(1-'Parameters Corpo'!$C$33)+BN104)","v":""},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X104*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B104=\"\",\"\",CE104*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B104=\"\",\"\",CE104*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B104=\"\",\"\",IF($A104=DATA!$A$2,CG104,CH103+CG104))","v":""}]
[{"$f":"Calcul_Perso!A105","v":""},{"$f":"Calcul_Perso!B105","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(A105=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A105+1,FALSE))","v":""},"",{"$f":"IF(A105=\"\",\"\",IF(AND(Calcul_Corpo!B105<='Parameters Corpo'!$C$50,Calcul_Corpo!B105>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF(AND(B105>='Parameters Corpo'!$C$46,B105<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A105=\"\",\"\",IF(M105=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A105=\"\",\"\",IF(Q105<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S105,Calcul_Corpo!I105))","v":""},{"$f":"IF(A105=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T105,Calcul_Corpo!J105))","v":""},{"$f":"IF(A105=\"\",\"\",W105*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",AA105*(1-'Parameters Corpo'!$C$33)+AC105)","v":""},{"$f":"IF(A105=\"\",\"\",G105+F105*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A105=\"\",\"\",BK104+('Données Générales'!$I$53*BE105+AW105)*$BK$2+BA105*$BL$2-BO104)","v":""},"",{"$f":"IF(A105=\"\",\"\",BE105*'Données Générales'!$I$53+BM104-BP104)","v":""},"","","","","","",{"$f":"IF(A105=\"\",\"\",BS105*(1-'Parameters Corpo'!$C$33)+BP105)","v":""},"","","",{"$f":"IF(A105=\"\",\"\",BW105*(1-'Parameters Corpo'!$C$33)+BN105)","v":""},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X105*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B105=\"\",\"\",CE105*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B105=\"\",\"\",CE105*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B105=\"\",\"\",IF($A105=DATA!$A$2,CG105,CH104+CG105))","v":""}]
[{"$f":"Calcul_Perso!A106","v":""},{"$f":"Calcul_Perso!B106","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(A106=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A106+1,FALSE))","v":""},"",{"$f":"IF(A106=\"\",\"\",IF(AND(Calcul_Corpo!B106<='Parameters Corpo'!$C$50,Calcul_Corpo!B106>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF(AND(B106>='Parameters Corpo'!$C$46,B106<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A106=\"\",\"\",IF(M106=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A106=\"\",\"\",IF(Q106<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S106,Calcul_Corpo!I106))","v":""},{"$f":"IF(A106=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T106,Calcul_Corpo!J106))","v":""},{"$f":"IF(A106=\"\",\"\",W106*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",AA106*(1-'Parameters Corpo'!$C$33)+AC106)","v":""},{"$f":"IF(A106=\"\",\"\",G106+F106*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A106=\"\",\"\",BK105+('Données Générales'!$I$53*BE106+AW106)*$BK$2+BA106*$BL$2-BO105)","v":""},"",{"$f":"IF(A106=\"\",\"\",BE106*'Données Générales'!$I$53+BM105-BP105)","v":""},"","","","","","",{"$f":"IF(A106=\"\",\"\",BS106*(1-'Parameters Corpo'!$C$33)+BP106)","v":""},"","","",{"$f":"IF(A106=\"\",\"\",BW106*(1-'Parameters Corpo'!$C$33)+BN106)","v":""},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X106*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B106=\"\",\"\",CE106*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B106=\"\",\"\",CE106*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B106=\"\",\"\",IF($A106=DATA!$A$2,CG106,CH105+CG106))","v":""}]
[{"$f":"Calcul_Perso!A107","v":""},{"$f":"Calcul_Perso!B107","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(A107=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A107+1,FALSE))","v":""},"",{"$f":"IF(A107=\"\",\"\",IF(AND(Calcul_Corpo!B107<='Parameters Corpo'!$C$50,Calcul_Corpo!B107>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF(AND(B107>='Parameters Corpo'!$C$46,B107<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A107=\"\",\"\",IF(M107=\"FAUX\",0,'Parameters Corpo'!$C$45))","v":""},"","","",{"$f":"IF(A107=\"\",\"\",IF(Q107<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!S107,Calcul_Corpo!I107))","v":""},{"$f":"IF(A107=\"\",\"\",IF($W$2=\"A\",Calcul_Corpo!T107,Calcul_Corpo!J107))","v":""},{"$f":"IF(A107=\"\",\"\",W107*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",AA107*(1-'Parameters Corpo'!$C$33)+AC107)","v":""},{"$f":"IF(A107=\"\",\"\",G107+F107*(1-'Parameters Corpo'!$C$33))","v":""},"","",{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$E$61=\"Yes\",'Parameters Corpo'!$E$61=\"Oui\"),-HLOOKUP($AH$2,'T100 DATA'!$A$1:$Z$202,2,FALSE),0))","v":""},"","","","",null,null,null,null,null,null,null,null,null,"","","","","","","","","","","","","","","",{"$f":"IF(A107=\"\",\"\",BK106+('Données Générales'!$I$53*BE107+AW107)*$BK$2+BA107*$BL$2-BO106)","v":""},"",{"$f":"IF(A107=\"\",\"\",BE107*'Données Générales'!$I$53+BM106-BP106)","v":""},"","","","","","",{"$f":"IF(A107=\"\",\"\",BS107*(1-'Parameters Corpo'!$C$33)+BP107)","v":""},"","","",{"$f":"IF(A107=\"\",\"\",BW107*(1-'Parameters Corpo'!$C$33)+BN107)","v":""},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$G$61=\"No\",'Parameters Corpo'!$G$61=\"Non\"),0,HLOOKUP(IF('Parameters Corpo'!$M$1=\"A\",$BY$2,$BY$3),'T100 DATA'!$A$1:$Z$156,2,FALSE)))","v":""},"",null,{"$f":"IF($B107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X107*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B107=\"\",\"\",CE107*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B107=\"\",\"\",CE107*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B107=\"\",\"\",IF($A107=DATA!$A$2,CG107,CH106+CG107))","v":""}]

{"sheet":"Calcul_Corpo_Loan+1%","index":29,"n_rows":107,"n_cols":86,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
["Product iD","Couleur","A & B",{"$f":"\"Solde désiré à \" & 'Parameters Perso'!C46","v":"Solde désiré à 0"},"Nombre d'année (B)","i net (loan)","CF dérivés","Il s'agit des mêmes calculs que \"Calcul_Corpo\" mais avec loan rate + 1%. S'il y a des modifications à faire, les faires dans \"Calcul_Corpo\", faire un copier-coller de l'onglet, retirer la partie placement alternatif et relinker le nouvel onglet au raport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chosen option"]
[{"$f":"'Parameters Corpo'!C24&\"-\"&'Parameters Corpo'!M1","v":"0-A"},null,null,{"$f":"VLOOKUP('Parameters Corpo'!C50,B7:D107,3,FALSE)*'Parameters Corpo'!C52","v":{"$error":"#N/A"}},{"$f":"'Parameters Corpo'!C50-'Parameters Corpo'!C49+1","v":1},{"$f":"'Parameters Corpo'!C41+1%","v":6.0000000000000005E-2},{"$f":"IF(I5=TRUE,G4,IF('Parameters Corpo'!E53=1,Calcul_Corpo!G2,MIN('Scénario initial'!I416,'Parameters Corpo'!C45)))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3:R4)","v":0},null,null,null,null,{"$f":"'Parameters Corpo'!C43","v":"A"}]
[null,null,null,null,null,"Ancienne formule de la case G2",{"$f":"ROUNDDOWN(D2/((($F$2+1)^('Calcul_Corpo_Loan+1%'!E2)-1)/$F$2),-2)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(R7:R106,FALSE)","v":0}]
[null,null,null,null,null,{"$f":"ROUNDDOWN(G4,-2)","v":-2.2644093455494799E+54},-2.2644093455494826E+54,{"$f":"MAX(L8:L107)","v":0},"Itération en cours",null,null,null,null,null,null,null,null,{"$f":"COUNTIF(R7:R106,TRUE)","v":0}]
[3,2,4,5,6,7,null,null,"FAUX",null,null,null,null,{"$f":"SUM(N8:N107)","v":0},null,null,null,null,{"$f":"SUM(S8:S107)","v":0},{"$f":"IF(AND('Parameters Corpo'!C43=\"A\",S5<N5),1,0)","v":0},null,null,null,null,"IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = corpo","IRS loan = perso","IRS loan = perso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Les prêts sont en fin d'année pour l'IRS (contrairement à l'IFA) et rien n'est déductible pour l'emprunteur"]
["Insurance","Insurance","Insurance","Insurance","Insurance","Insurance","Insurance","B","B","B","B","B","A","A","A","A","A","A","A","A","A","A","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B","A-B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corpo-perso (frais de garantie)"]
[{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,A5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,B5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,C5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,D5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,E5,FALSE)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP($A$2,'Mapping (2)'!$B$3:$G$150,F5,FALSE)","v":{"$error":"#N/A"}},"CDA balance from insurance at death","IRS\nVecteur CF","IRS \nBank Loan CF","IRS\nLoan Balance","IRS\nLoan Interest","IRS\nLTV ratio","IRS\nVecteur CF\n(Asked)","IRS\nBank loan CF (Asked)","IRS\nLoan balance (Asked)","IRS\nLoan Interest (Asked)","IRS\nLTV ratio \n(Asked)","IRS\nCan the Bank do the loan?","IRS\nBank Loan CF (True)","IRS\nLoan balance (True)","IRS\nLoan Interest (True)","IRS\nLTV ratio \n(True)","IRS\nBank Loan CF \n(chosen option A or B)","IRS\nLoan balance\n(chosen option A or B)","IRS\nAnnual after tax income from loan","IRS\nDeath Benefit net of loan\n(before div to shareholder)","IRS\nTaxable dividend at death","IRS\nUnused CDA at death","IRS\nNon taxable dividend at death","IRS\nAfter Div Tax Estate Value","After tax value of Death Benefit","IRS\nAfter Div Tax Estate Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant du frais de garantie","Montant déductible du frais de garantie\n(particulier)","Économie d'impôt du frais de garantie\n(particulier)","Revenu imposable du frais de garantie\n(corporation)","Impôt sur le revenu du frais de garantie\n(corporation)","IMRTD généré sur l'imposition du revenu du frais de garantie\n(corporation)","IMRTD cumulatif sur l'imposition du revenu du frais de garantie\n(corporation)"]
[{"$f":"Calcul_Perso!A8","v":""},{"$f":"Calcul_Perso!B8","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A8+1,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",E8-F8)","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B8<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B8>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(H8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,I8,J7*(1+$F$2)+I8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,J8=0),0,J8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(AND(B8>='Parameters Corpo'!$C$46,B8<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A8=\"\",\"\",IF(M8=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A8=\"\",\"\",N8)","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,O8=0),0,O8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF(Q8<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},{"$f":"IF(A8=\"\",\"\",IF(R8=TRUE,N8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(A8=1,S8,T7*(1+$F$2)+S8))","v":""},0,{"$f":"IF(A8=\"\",\"\",IF(AND(D8=0,T8=0),0,T8/D8))","v":""},{"$f":"IF(A8=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S8,'Calcul_Corpo_Loan+1%'!I8))","v":""},{"$f":"IF(A8=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T8,'Calcul_Corpo_Loan+1%'!J8))","v":""},{"$f":"IF(A8=\"\",\"\",W8*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A8=\"\",\"\",E8-X8)","v":""},{"$f":"IF(A8=\"\",\"\",MAX(Z8-G8,0))","v":""},{"$f":"IF(A8=\"\",\"\",IF(G8>Z8,G8-Z8,0))","v":""},{"$f":"IF(A8=\"\",\"\",Z8-AA8)","v":""},{"$f":"IF(A8=\"\",\"\",AA8*(1-'Parameters Corpo'!$C$33)+AC8)","v":""},{"$f":"IF(A8=\"\",\"\",G8+F8*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A8=\"\",\"\",AE8-X8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X8*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B8=\"\",\"\",0)","v":""},{"$f":"IF($B8=\"\",\"\",0)","v":""},{"$f":"IF($B8=\"\",\"\",CB8)","v":""},{"$f":"IF($B8=\"\",\"\",CE8*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B8=\"\",\"\",CE8*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B8=\"\",\"\",IF($A8=DATA!$A$2,CG8,CH7+CG8))","v":""}]
[{"$f":"Calcul_Perso!A9","v":""},{"$f":"Calcul_Perso!B9","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A9+1,FALSE))","v":""},{"$f":"IF(A9=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A9+1,FALSE))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B9<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B9>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(A9=1,I9,J8*(1+$F$2)+I9))","v":""},{"$f":"IF(A9=\"\",\"\",$F$2*J8)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,J9=0),0,J9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(B9>='Parameters Corpo'!$C$46,B9<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A9=\"\",\"\",IF(M9=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A9=\"\",\"\",O8*(1+$F$2)+N9)","v":""},{"$f":"IF(A9=\"\",\"\",O8*$F$2)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,O9=0),0,O9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF(Q9<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(A9=1,S9,T8*(1+$F$2)+S9))","v":""},{"$f":"IF(A9=\"\",\"\",T8*$F$2)","v":""},{"$f":"IF(A9=\"\",\"\",IF(AND(D9=0,T9=0),0,T9/D9))","v":""},{"$f":"IF(A9=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S9,'Calcul_Corpo_Loan+1%'!I9))","v":""},{"$f":"IF(A9=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T9,'Calcul_Corpo_Loan+1%'!J9))","v":""},{"$f":"IF(A9=\"\",\"\",W9*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A9=\"\",\"\",E9-X9)","v":""},"",{"$f":"IF(A9=\"\",\"\",IF(G9>Z9,G9-Z9,0))","v":""},"",{"$f":"IF(A9=\"\",\"\",AA9*(1-'Parameters Corpo'!$C$33)+AC9)","v":""},{"$f":"IF(A9=\"\",\"\",G9+F9*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A9=\"\",\"\",AE9-X9)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X9*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B9=\"\",\"\",0)","v":""},{"$f":"IF($B9=\"\",\"\",0)","v":""},{"$f":"IF($B9=\"\",\"\",CB9)","v":""},{"$f":"IF($B9=\"\",\"\",CE9*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B9=\"\",\"\",CE9*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B9=\"\",\"\",IF($A9=DATA!$A$2,CG9,CH8+CG9))","v":""}]
[{"$f":"Calcul_Perso!A10","v":""},{"$f":"Calcul_Perso!B10","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A10+1,FALSE))","v":""},{"$f":"IF(A10=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A10+1,FALSE))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B10<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B10>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,I10,J9*(1+$F$2)+I10))","v":""},"","",{"$f":"IF(A10=\"\",\"\",IF(AND(B10>='Parameters Corpo'!$C$46,B10<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",IF(Q10<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"",{"$f":"IF(A10=\"\",\"\",IF(A10=1,S10,T9*(1+$F$2)+S10))","v":""},"","",{"$f":"IF(A10=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S10,'Calcul_Corpo_Loan+1%'!I10))","v":""},{"$f":"IF(A10=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T10,'Calcul_Corpo_Loan+1%'!J10))","v":""},{"$f":"IF(A10=\"\",\"\",W10*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A10=\"\",\"\",AA10*(1-'Parameters Corpo'!$C$33)+AC10)","v":""},{"$f":"IF(A10=\"\",\"\",G10+F10*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X10*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B10=\"\",\"\",0)","v":""},"",{"$f":"IF($B10=\"\",\"\",CB10)","v":""},{"$f":"IF($B10=\"\",\"\",CE10*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B10=\"\",\"\",CE10*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B10=\"\",\"\",IF($A10=DATA!$A$2,CG10,CH9+CG10))","v":""}]
[{"$f":"Calcul_Perso!A11","v":""},{"$f":"Calcul_Perso!B11","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A11+1,FALSE))","v":""},{"$f":"IF(A11=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A11+1,FALSE))","v":""},"",{"$f":"IF(A11=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B11<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B11>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF(AND(B11>='Parameters Corpo'!$C$46,B11<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF(Q11<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S11,'Calcul_Corpo_Loan+1%'!I11))","v":""},{"$f":"IF(A11=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T11,'Calcul_Corpo_Loan+1%'!J11))","v":""},{"$f":"IF(A11=\"\",\"\",W11*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A11=\"\",\"\",AA11*(1-'Parameters Corpo'!$C$33)+AC11)","v":""},{"$f":"IF(A11=\"\",\"\",G11+F11*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X11*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B11=\"\",\"\",CE11*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B11=\"\",\"\",CE11*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B11=\"\",\"\",IF($A11=DATA!$A$2,CG11,CH10+CG11))","v":""}]
[{"$f":"Calcul_Perso!A12","v":""},{"$f":"Calcul_Perso!B12","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A12+1,FALSE))","v":""},{"$f":"IF(A12=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A12+1,FALSE))","v":""},"",{"$f":"IF(A12=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B12<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B12>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF(AND(B12>='Parameters Corpo'!$C$46,B12<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF(Q12<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S12,'Calcul_Corpo_Loan+1%'!I12))","v":""},{"$f":"IF(A12=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T12,'Calcul_Corpo_Loan+1%'!J12))","v":""},{"$f":"IF(A12=\"\",\"\",W12*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A12=\"\",\"\",AA12*(1-'Parameters Corpo'!$C$33)+AC12)","v":""},{"$f":"IF(A12=\"\",\"\",G12+F12*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X12*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B12=\"\",\"\",CE12*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B12=\"\",\"\",CE12*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B12=\"\",\"\",IF($A12=DATA!$A$2,CG12,CH11+CG12))","v":""}]
[{"$f":"Calcul_Perso!A13","v":""},{"$f":"Calcul_Perso!B13","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A13+1,FALSE))","v":""},{"$f":"IF(A13=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A13+1,FALSE))","v":""},"",{"$f":"IF(A13=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B13<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B13>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF(AND(B13>='Parameters Corpo'!$C$46,B13<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF(Q13<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S13,'Calcul_Corpo_Loan+1%'!I13))","v":""},{"$f":"IF(A13=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T13,'Calcul_Corpo_Loan+1%'!J13))","v":""},{"$f":"IF(A13=\"\",\"\",W13*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A13=\"\",\"\",AA13*(1-'Parameters Corpo'!$C$33)+AC13)","v":""},{"$f":"IF(A13=\"\",\"\",G13+F13*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X13*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B13=\"\",\"\",CE13*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B13=\"\",\"\",CE13*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B13=\"\",\"\",IF($A13=DATA!$A$2,CG13,CH12+CG13))","v":""}]
[{"$f":"Calcul_Perso!A14","v":""},{"$f":"Calcul_Perso!B14","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A14+1,FALSE))","v":""},{"$f":"IF(A14=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A14+1,FALSE))","v":""},"",{"$f":"IF(A14=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B14<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B14>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF(AND(B14>='Parameters Corpo'!$C$46,B14<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF(Q14<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S14,'Calcul_Corpo_Loan+1%'!I14))","v":""},{"$f":"IF(A14=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T14,'Calcul_Corpo_Loan+1%'!J14))","v":""},{"$f":"IF(A14=\"\",\"\",W14*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A14=\"\",\"\",AA14*(1-'Parameters Corpo'!$C$33)+AC14)","v":""},{"$f":"IF(A14=\"\",\"\",G14+F14*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X14*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B14=\"\",\"\",CE14*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B14=\"\",\"\",CE14*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B14=\"\",\"\",IF($A14=DATA!$A$2,CG14,CH13+CG14))","v":""}]
[{"$f":"Calcul_Perso!A15","v":""},{"$f":"Calcul_Perso!B15","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A15+1,FALSE))","v":""},{"$f":"IF(A15=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A15+1,FALSE))","v":""},"",{"$f":"IF(A15=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B15<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B15>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF(AND(B15>='Parameters Corpo'!$C$46,B15<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF(Q15<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S15,'Calcul_Corpo_Loan+1%'!I15))","v":""},{"$f":"IF(A15=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T15,'Calcul_Corpo_Loan+1%'!J15))","v":""},{"$f":"IF(A15=\"\",\"\",W15*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A15=\"\",\"\",AA15*(1-'Parameters Corpo'!$C$33)+AC15)","v":""},{"$f":"IF(A15=\"\",\"\",G15+F15*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X15*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B15=\"\",\"\",CE15*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B15=\"\",\"\",CE15*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B15=\"\",\"\",IF($A15=DATA!$A$2,CG15,CH14+CG15))","v":""}]
[{"$f":"Calcul_Perso!A16","v":""},{"$f":"Calcul_Perso!B16","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A16+1,FALSE))","v":""},{"$f":"IF(A16=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A16+1,FALSE))","v":""},"",{"$f":"IF(A16=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B16<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B16>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF(AND(B16>='Parameters Corpo'!$C$46,B16<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF(Q16<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S16,'Calcul_Corpo_Loan+1%'!I16))","v":""},{"$f":"IF(A16=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T16,'Calcul_Corpo_Loan+1%'!J16))","v":""},{"$f":"IF(A16=\"\",\"\",W16*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A16=\"\",\"\",AA16*(1-'Parameters Corpo'!$C$33)+AC16)","v":""},{"$f":"IF(A16=\"\",\"\",G16+F16*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X16*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B16=\"\",\"\",CE16*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B16=\"\",\"\",CE16*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B16=\"\",\"\",IF($A16=DATA!$A$2,CG16,CH15+CG16))","v":""}]
[{"$f":"Calcul_Perso!A17","v":""},{"$f":"Calcul_Perso!B17","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A17+1,FALSE))","v":""},{"$f":"IF(A17=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A17+1,FALSE))","v":""},"",{"$f":"IF(A17=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B17<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B17>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF(AND(B17>='Parameters Corpo'!$C$46,B17<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF(Q17<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S17,'Calcul_Corpo_Loan+1%'!I17))","v":""},{"$f":"IF(A17=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T17,'Calcul_Corpo_Loan+1%'!J17))","v":""},{"$f":"IF(A17=\"\",\"\",W17*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A17=\"\",\"\",AA17*(1-'Parameters Corpo'!$C$33)+AC17)","v":""},{"$f":"IF(A17=\"\",\"\",G17+F17*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X17*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B17=\"\",\"\",CE17*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B17=\"\",\"\",CE17*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B17=\"\",\"\",IF($A17=DATA!$A$2,CG17,CH16+CG17))","v":""}]
[{"$f":"Calcul_Perso!A18","v":""},{"$f":"Calcul_Perso!B18","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A18+1,FALSE))","v":""},{"$f":"IF(A18=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A18+1,FALSE))","v":""},"",{"$f":"IF(A18=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B18<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B18>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF(AND(B18>='Parameters Corpo'!$C$46,B18<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF(Q18<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S18,'Calcul_Corpo_Loan+1%'!I18))","v":""},{"$f":"IF(A18=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T18,'Calcul_Corpo_Loan+1%'!J18))","v":""},{"$f":"IF(A18=\"\",\"\",W18*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A18=\"\",\"\",AA18*(1-'Parameters Corpo'!$C$33)+AC18)","v":""},{"$f":"IF(A18=\"\",\"\",G18+F18*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X18*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B18=\"\",\"\",CE18*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B18=\"\",\"\",CE18*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B18=\"\",\"\",IF($A18=DATA!$A$2,CG18,CH17+CG18))","v":""}]
[{"$f":"Calcul_Perso!A19","v":""},{"$f":"Calcul_Perso!B19","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A19+1,FALSE))","v":""},{"$f":"IF(A19=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A19+1,FALSE))","v":""},"",{"$f":"IF(A19=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B19<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B19>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF(AND(B19>='Parameters Corpo'!$C$46,B19<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF(Q19<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S19,'Calcul_Corpo_Loan+1%'!I19))","v":""},{"$f":"IF(A19=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T19,'Calcul_Corpo_Loan+1%'!J19))","v":""},{"$f":"IF(A19=\"\",\"\",W19*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A19=\"\",\"\",AA19*(1-'Parameters Corpo'!$C$33)+AC19)","v":""},{"$f":"IF(A19=\"\",\"\",G19+F19*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X19*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B19=\"\",\"\",CE19*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B19=\"\",\"\",CE19*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B19=\"\",\"\",IF($A19=DATA!$A$2,CG19,CH18+CG19))","v":""}]
[{"$f":"Calcul_Perso!A20","v":""},{"$f":"Calcul_Perso!B20","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A20+1,FALSE))","v":""},{"$f":"IF(A20=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A20+1,FALSE))","v":""},"",{"$f":"IF(A20=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B20<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B20>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF(AND(B20>='Parameters Corpo'!$C$46,B20<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF(Q20<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S20,'Calcul_Corpo_Loan+1%'!I20))","v":""},{"$f":"IF(A20=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T20,'Calcul_Corpo_Loan+1%'!J20))","v":""},{"$f":"IF(A20=\"\",\"\",W20*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A20=\"\",\"\",AA20*(1-'Parameters Corpo'!$C$33)+AC20)","v":""},{"$f":"IF(A20=\"\",\"\",G20+F20*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X20*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B20=\"\",\"\",CE20*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B20=\"\",\"\",CE20*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B20=\"\",\"\",IF($A20=DATA!$A$2,CG20,CH19+CG20))","v":""}]
[{"$f":"Calcul_Perso!A21","v":""},{"$f":"Calcul_Perso!B21","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A21+1,FALSE))","v":""},{"$f":"IF(A21=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A21+1,FALSE))","v":""},"",{"$f":"IF(A21=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B21<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B21>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF(AND(B21>='Parameters Corpo'!$C$46,B21<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF(Q21<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S21,'Calcul_Corpo_Loan+1%'!I21))","v":""},{"$f":"IF(A21=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T21,'Calcul_Corpo_Loan+1%'!J21))","v":""},{"$f":"IF(A21=\"\",\"\",W21*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A21=\"\",\"\",AA21*(1-'Parameters Corpo'!$C$33)+AC21)","v":""},{"$f":"IF(A21=\"\",\"\",G21+F21*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X21*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B21=\"\",\"\",CE21*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B21=\"\",\"\",CE21*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B21=\"\",\"\",IF($A21=DATA!$A$2,CG21,CH20+CG21))","v":""}]
[{"$f":"Calcul_Perso!A22","v":""},{"$f":"Calcul_Perso!B22","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A22+1,FALSE))","v":""},{"$f":"IF(A22=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A22+1,FALSE))","v":""},"",{"$f":"IF(A22=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B22<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B22>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(AND(B22>='Parameters Corpo'!$C$46,B22<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF(Q22<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S22,'Calcul_Corpo_Loan+1%'!I22))","v":""},{"$f":"IF(A22=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T22,'Calcul_Corpo_Loan+1%'!J22))","v":""},{"$f":"IF(A22=\"\",\"\",W22*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A22=\"\",\"\",AA22*(1-'Parameters Corpo'!$C$33)+AC22)","v":""},{"$f":"IF(A22=\"\",\"\",G22+F22*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X22*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B22=\"\",\"\",CE22*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B22=\"\",\"\",CE22*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B22=\"\",\"\",IF($A22=DATA!$A$2,CG22,CH21+CG22))","v":""}]
[{"$f":"Calcul_Perso!A23","v":""},{"$f":"Calcul_Perso!B23","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A23+1,FALSE))","v":""},{"$f":"IF(A23=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A23+1,FALSE))","v":""},"",{"$f":"IF(A23=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B23<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B23>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF(AND(B23>='Parameters Corpo'!$C$46,B23<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF(Q23<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S23,'Calcul_Corpo_Loan+1%'!I23))","v":""},{"$f":"IF(A23=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T23,'Calcul_Corpo_Loan+1%'!J23))","v":""},{"$f":"IF(A23=\"\",\"\",W23*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A23=\"\",\"\",AA23*(1-'Parameters Corpo'!$C$33)+AC23)","v":""},{"$f":"IF(A23=\"\",\"\",G23+F23*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X23*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B23=\"\",\"\",CE23*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B23=\"\",\"\",CE23*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B23=\"\",\"\",IF($A23=DATA!$A$2,CG23,CH22+CG23))","v":""}]
[{"$f":"Calcul_Perso!A24","v":""},{"$f":"Calcul_Perso!B24","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A24+1,FALSE))","v":""},{"$f":"IF(A24=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A24+1,FALSE))","v":""},"",{"$f":"IF(A24=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B24<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B24>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF(AND(B24>='Parameters Corpo'!$C$46,B24<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF(Q24<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S24,'Calcul_Corpo_Loan+1%'!I24))","v":""},{"$f":"IF(A24=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T24,'Calcul_Corpo_Loan+1%'!J24))","v":""},{"$f":"IF(A24=\"\",\"\",W24*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A24=\"\",\"\",AA24*(1-'Parameters Corpo'!$C$33)+AC24)","v":""},{"$f":"IF(A24=\"\",\"\",G24+F24*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X24*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B24=\"\",\"\",CE24*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B24=\"\",\"\",CE24*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B24=\"\",\"\",IF($A24=DATA!$A$2,CG24,CH23+CG24))","v":""}]
[{"$f":"Calcul_Perso!A25","v":""},{"$f":"Calcul_Perso!B25","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A25+1,FALSE))","v":""},{"$f":"IF(A25=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A25+1,FALSE))","v":""},"",{"$f":"IF(A25=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B25<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B25>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF(AND(B25>='Parameters Corpo'!$C$46,B25<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF(Q25<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S25,'Calcul_Corpo_Loan+1%'!I25))","v":""},{"$f":"IF(A25=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T25,'Calcul_Corpo_Loan+1%'!J25))","v":""},{"$f":"IF(A25=\"\",\"\",W25*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A25=\"\",\"\",AA25*(1-'Parameters Corpo'!$C$33)+AC25)","v":""},{"$f":"IF(A25=\"\",\"\",G25+F25*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X25*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B25=\"\",\"\",CE25*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B25=\"\",\"\",CE25*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B25=\"\",\"\",IF($A25=DATA!$A$2,CG25,CH24+CG25))","v":""}]
[{"$f":"Calcul_Perso!A26","v":""},{"$f":"Calcul_Perso!B26","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A26+1,FALSE))","v":""},{"$f":"IF(A26=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A26+1,FALSE))","v":""},"",{"$f":"IF(A26=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B26<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B26>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF(AND(B26>='Parameters Corpo'!$C$46,B26<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF(Q26<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S26,'Calcul_Corpo_Loan+1%'!I26))","v":""},{"$f":"IF(A26=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T26,'Calcul_Corpo_Loan+1%'!J26))","v":""},{"$f":"IF(A26=\"\",\"\",W26*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A26=\"\",\"\",AA26*(1-'Parameters Corpo'!$C$33)+AC26)","v":""},{"$f":"IF(A26=\"\",\"\",G26+F26*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X26*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B26=\"\",\"\",CE26*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B26=\"\",\"\",CE26*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B26=\"\",\"\",IF($A26=DATA!$A$2,CG26,CH25+CG26))","v":""}]
[{"$f":"Calcul_Perso!A27","v":""},{"$f":"Calcul_Perso!B27","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A27+1,FALSE))","v":""},{"$f":"IF(A27=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A27+1,FALSE))","v":""},"",{"$f":"IF(A27=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B27<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B27>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF(AND(B27>='Parameters Corpo'!$C$46,B27<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF(Q27<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S27,'Calcul_Corpo_Loan+1%'!I27))","v":""},{"$f":"IF(A27=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T27,'Calcul_Corpo_Loan+1%'!J27))","v":""},{"$f":"IF(A27=\"\",\"\",W27*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A27=\"\",\"\",AA27*(1-'Parameters Corpo'!$C$33)+AC27)","v":""},{"$f":"IF(A27=\"\",\"\",G27+F27*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X27*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B27=\"\",\"\",CE27*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B27=\"\",\"\",CE27*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B27=\"\",\"\",IF($A27=DATA!$A$2,CG27,CH26+CG27))","v":""}]
[{"$f":"Calcul_Perso!A28","v":""},{"$f":"Calcul_Perso!B28","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A28+1,FALSE))","v":""},{"$f":"IF(A28=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A28+1,FALSE))","v":""},"",{"$f":"IF(A28=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B28<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B28>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF(AND(B28>='Parameters Corpo'!$C$46,B28<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF(Q28<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S28,'Calcul_Corpo_Loan+1%'!I28))","v":""},{"$f":"IF(A28=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T28,'Calcul_Corpo_Loan+1%'!J28))","v":""},{"$f":"IF(A28=\"\",\"\",W28*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A28=\"\",\"\",AA28*(1-'Parameters Corpo'!$C$33)+AC28)","v":""},{"$f":"IF(A28=\"\",\"\",G28+F28*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X28*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B28=\"\",\"\",CE28*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B28=\"\",\"\",CE28*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B28=\"\",\"\",IF($A28=DATA!$A$2,CG28,CH27+CG28))","v":""}]
[{"$f":"Calcul_Perso!A29","v":""},{"$f":"Calcul_Perso!B29","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A29+1,FALSE))","v":""},{"$f":"IF(A29=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A29+1,FALSE))","v":""},"",{"$f":"IF(A29=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B29<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B29>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF(AND(B29>='Parameters Corpo'!$C$46,B29<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF(Q29<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S29,'Calcul_Corpo_Loan+1%'!I29))","v":""},{"$f":"IF(A29=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T29,'Calcul_Corpo_Loan+1%'!J29))","v":""},{"$f":"IF(A29=\"\",\"\",W29*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A29=\"\",\"\",AA29*(1-'Parameters Corpo'!$C$33)+AC29)","v":""},{"$f":"IF(A29=\"\",\"\",G29+F29*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X29*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B29=\"\",\"\",CE29*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B29=\"\",\"\",CE29*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B29=\"\",\"\",IF($A29=DATA!$A$2,CG29,CH28+CG29))","v":""}]
[{"$f":"Calcul_Perso!A30","v":""},{"$f":"Calcul_Perso!B30","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A30+1,FALSE))","v":""},{"$f":"IF(A30=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A30+1,FALSE))","v":""},"",{"$f":"IF(A30=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B30<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B30>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF(AND(B30>='Parameters Corpo'!$C$46,B30<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF(Q30<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S30,'Calcul_Corpo_Loan+1%'!I30))","v":""},{"$f":"IF(A30=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T30,'Calcul_Corpo_Loan+1%'!J30))","v":""},{"$f":"IF(A30=\"\",\"\",W30*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A30=\"\",\"\",AA30*(1-'Parameters Corpo'!$C$33)+AC30)","v":""},{"$f":"IF(A30=\"\",\"\",G30+F30*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X30*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B30=\"\",\"\",CE30*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B30=\"\",\"\",CE30*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B30=\"\",\"\",IF($A30=DATA!$A$2,CG30,CH29+CG30))","v":""}]
[{"$f":"Calcul_Perso!A31","v":""},{"$f":"Calcul_Perso!B31","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A31+1,FALSE))","v":""},{"$f":"IF(A31=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A31+1,FALSE))","v":""},"",{"$f":"IF(A31=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B31<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B31>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF(AND(B31>='Parameters Corpo'!$C$46,B31<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF(Q31<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S31,'Calcul_Corpo_Loan+1%'!I31))","v":""},{"$f":"IF(A31=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T31,'Calcul_Corpo_Loan+1%'!J31))","v":""},{"$f":"IF(A31=\"\",\"\",W31*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A31=\"\",\"\",AA31*(1-'Parameters Corpo'!$C$33)+AC31)","v":""},{"$f":"IF(A31=\"\",\"\",G31+F31*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X31*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B31=\"\",\"\",CE31*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B31=\"\",\"\",CE31*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B31=\"\",\"\",IF($A31=DATA!$A$2,CG31,CH30+CG31))","v":""}]
[{"$f":"Calcul_Perso!A32","v":""},{"$f":"Calcul_Perso!B32","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A32+1,FALSE))","v":""},{"$f":"IF(A32=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A32+1,FALSE))","v":""},"",{"$f":"IF(A32=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B32<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B32>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF(AND(B32>='Parameters Corpo'!$C$46,B32<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF(Q32<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S32,'Calcul_Corpo_Loan+1%'!I32))","v":""},{"$f":"IF(A32=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T32,'Calcul_Corpo_Loan+1%'!J32))","v":""},{"$f":"IF(A32=\"\",\"\",W32*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A32=\"\",\"\",AA32*(1-'Parameters Corpo'!$C$33)+AC32)","v":""},{"$f":"IF(A32=\"\",\"\",G32+F32*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X32*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B32=\"\",\"\",CE32*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B32=\"\",\"\",CE32*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B32=\"\",\"\",IF($A32=DATA!$A$2,CG32,CH31+CG32))","v":""}]
[{"$f":"Calcul_Perso!A33","v":""},{"$f":"Calcul_Perso!B33","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A33+1,FALSE))","v":""},{"$f":"IF(A33=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A33+1,FALSE))","v":""},"",{"$f":"IF(A33=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B33<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B33>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF(AND(B33>='Parameters Corpo'!$C$46,B33<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF(Q33<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S33,'Calcul_Corpo_Loan+1%'!I33))","v":""},{"$f":"IF(A33=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T33,'Calcul_Corpo_Loan+1%'!J33))","v":""},{"$f":"IF(A33=\"\",\"\",W33*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A33=\"\",\"\",AA33*(1-'Parameters Corpo'!$C$33)+AC33)","v":""},{"$f":"IF(A33=\"\",\"\",G33+F33*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X33*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B33=\"\",\"\",CE33*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B33=\"\",\"\",CE33*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B33=\"\",\"\",IF($A33=DATA!$A$2,CG33,CH32+CG33))","v":""}]
[{"$f":"Calcul_Perso!A34","v":""},{"$f":"Calcul_Perso!B34","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A34+1,FALSE))","v":""},{"$f":"IF(A34=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A34+1,FALSE))","v":""},"",{"$f":"IF(A34=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B34<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B34>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF(AND(B34>='Parameters Corpo'!$C$46,B34<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF(Q34<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S34,'Calcul_Corpo_Loan+1%'!I34))","v":""},{"$f":"IF(A34=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T34,'Calcul_Corpo_Loan+1%'!J34))","v":""},{"$f":"IF(A34=\"\",\"\",W34*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A34=\"\",\"\",AA34*(1-'Parameters Corpo'!$C$33)+AC34)","v":""},{"$f":"IF(A34=\"\",\"\",G34+F34*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X34*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B34=\"\",\"\",CE34*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B34=\"\",\"\",CE34*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B34=\"\",\"\",IF($A34=DATA!$A$2,CG34,CH33+CG34))","v":""}]
[{"$f":"Calcul_Perso!A35","v":""},{"$f":"Calcul_Perso!B35","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(B35=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A35+1,FALSE))","v":""},{"$f":"IF(A35=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A35+1,FALSE))","v":""},"",{"$f":"IF(A35=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B35<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B35>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF(AND(B35>='Parameters Corpo'!$C$46,B35<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF(Q35<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S35,'Calcul_Corpo_Loan+1%'!I35))","v":""},{"$f":"IF(A35=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T35,'Calcul_Corpo_Loan+1%'!J35))","v":""},{"$f":"IF(A35=\"\",\"\",W35*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A35=\"\",\"\",AA35*(1-'Parameters Corpo'!$C$33)+AC35)","v":""},{"$f":"IF(A35=\"\",\"\",G35+F35*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X35*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B35=\"\",\"\",CE35*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B35=\"\",\"\",CE35*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B35=\"\",\"\",IF($A35=DATA!$A$2,CG35,CH34+CG35))","v":""}]
[{"$f":"Calcul_Perso!A36","v":""},{"$f":"Calcul_Perso!B36","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(B36=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A36+1,FALSE))","v":""},{"$f":"IF(A36=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A36+1,FALSE))","v":""},"",{"$f":"IF(A36=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B36<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B36>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF(AND(B36>='Parameters Corpo'!$C$46,B36<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF(Q36<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S36,'Calcul_Corpo_Loan+1%'!I36))","v":""},{"$f":"IF(A36=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T36,'Calcul_Corpo_Loan+1%'!J36))","v":""},{"$f":"IF(A36=\"\",\"\",W36*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A36=\"\",\"\",AA36*(1-'Parameters Corpo'!$C$33)+AC36)","v":""},{"$f":"IF(A36=\"\",\"\",G36+F36*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X36*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B36=\"\",\"\",CE36*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B36=\"\",\"\",CE36*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B36=\"\",\"\",IF($A36=DATA!$A$2,CG36,CH35+CG36))","v":""}]
[{"$f":"Calcul_Perso!A37","v":""},{"$f":"Calcul_Perso!B37","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(B37=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A37+1,FALSE))","v":""},{"$f":"IF(A37=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A37+1,FALSE))","v":""},"",{"$f":"IF(A37=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B37<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B37>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF(AND(B37>='Parameters Corpo'!$C$46,B37<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF(Q37<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S37,'Calcul_Corpo_Loan+1%'!I37))","v":""},{"$f":"IF(A37=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T37,'Calcul_Corpo_Loan+1%'!J37))","v":""},{"$f":"IF(A37=\"\",\"\",W37*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A37=\"\",\"\",AA37*(1-'Parameters Corpo'!$C$33)+AC37)","v":""},{"$f":"IF(A37=\"\",\"\",G37+F37*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X37*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B37=\"\",\"\",CE37*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B37=\"\",\"\",CE37*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B37=\"\",\"\",IF($A37=DATA!$A$2,CG37,CH36+CG37))","v":""}]
[{"$f":"Calcul_Perso!A38","v":""},{"$f":"Calcul_Perso!B38","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(B38=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A38+1,FALSE))","v":""},{"$f":"IF(A38=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A38+1,FALSE))","v":""},"",{"$f":"IF(A38=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B38<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B38>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF(AND(B38>='Parameters Corpo'!$C$46,B38<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF(Q38<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S38,'Calcul_Corpo_Loan+1%'!I38))","v":""},{"$f":"IF(A38=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T38,'Calcul_Corpo_Loan+1%'!J38))","v":""},{"$f":"IF(A38=\"\",\"\",W38*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A38=\"\",\"\",AA38*(1-'Parameters Corpo'!$C$33)+AC38)","v":""},{"$f":"IF(A38=\"\",\"\",G38+F38*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X38*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B38=\"\",\"\",CE38*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B38=\"\",\"\",CE38*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B38=\"\",\"\",IF($A38=DATA!$A$2,CG38,CH37+CG38))","v":""}]
[{"$f":"Calcul_Perso!A39","v":""},{"$f":"Calcul_Perso!B39","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(B39=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A39+1,FALSE))","v":""},{"$f":"IF(A39=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A39+1,FALSE))","v":""},"",{"$f":"IF(A39=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B39<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B39>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF(AND(B39>='Parameters Corpo'!$C$46,B39<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF(Q39<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S39,'Calcul_Corpo_Loan+1%'!I39))","v":""},{"$f":"IF(A39=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T39,'Calcul_Corpo_Loan+1%'!J39))","v":""},{"$f":"IF(A39=\"\",\"\",W39*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A39=\"\",\"\",AA39*(1-'Parameters Corpo'!$C$33)+AC39)","v":""},{"$f":"IF(A39=\"\",\"\",G39+F39*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X39*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B39=\"\",\"\",CE39*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B39=\"\",\"\",CE39*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B39=\"\",\"\",IF($A39=DATA!$A$2,CG39,CH38+CG39))","v":""}]
[{"$f":"Calcul_Perso!A40","v":""},{"$f":"Calcul_Perso!B40","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(B40=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A40+1,FALSE))","v":""},{"$f":"IF(A40=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A40+1,FALSE))","v":""},"",{"$f":"IF(A40=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B40<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B40>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF(AND(B40>='Parameters Corpo'!$C$46,B40<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF(Q40<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S40,'Calcul_Corpo_Loan+1%'!I40))","v":""},{"$f":"IF(A40=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T40,'Calcul_Corpo_Loan+1%'!J40))","v":""},{"$f":"IF(A40=\"\",\"\",W40*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A40=\"\",\"\",AA40*(1-'Parameters Corpo'!$C$33)+AC40)","v":""},{"$f":"IF(A40=\"\",\"\",G40+F40*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X40*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B40=\"\",\"\",CE40*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B40=\"\",\"\",CE40*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B40=\"\",\"\",IF($A40=DATA!$A$2,CG40,CH39+CG40))","v":""}]
[{"$f":"Calcul_Perso!A41","v":""},{"$f":"Calcul_Perso!B41","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(B41=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A41+1,FALSE))","v":""},{"$f":"IF(A41=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A41+1,FALSE))","v":""},"",{"$f":"IF(A41=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B41<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B41>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF(AND(B41>='Parameters Corpo'!$C$46,B41<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF(Q41<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S41,'Calcul_Corpo_Loan+1%'!I41))","v":""},{"$f":"IF(A41=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T41,'Calcul_Corpo_Loan+1%'!J41))","v":""},{"$f":"IF(A41=\"\",\"\",W41*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A41=\"\",\"\",AA41*(1-'Parameters Corpo'!$C$33)+AC41)","v":""},{"$f":"IF(A41=\"\",\"\",G41+F41*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X41*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B41=\"\",\"\",CE41*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B41=\"\",\"\",CE41*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B41=\"\",\"\",IF($A41=DATA!$A$2,CG41,CH40+CG41))","v":""}]
[{"$f":"Calcul_Perso!A42","v":""},{"$f":"Calcul_Perso!B42","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(B42=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A42+1,FALSE))","v":""},{"$f":"IF(A42=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A42+1,FALSE))","v":""},"",{"$f":"IF(A42=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B42<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B42>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF(AND(B42>='Parameters Corpo'!$C$46,B42<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF(Q42<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S42,'Calcul_Corpo_Loan+1%'!I42))","v":""},{"$f":"IF(A42=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T42,'Calcul_Corpo_Loan+1%'!J42))","v":""},{"$f":"IF(A42=\"\",\"\",W42*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A42=\"\",\"\",AA42*(1-'Parameters Corpo'!$C$33)+AC42)","v":""},{"$f":"IF(A42=\"\",\"\",G42+F42*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X42*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B42=\"\",\"\",0)","v":""},"","",{"$f":"IF($B42=\"\",\"\",CE42*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B42=\"\",\"\",CE42*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B42=\"\",\"\",IF($A42=DATA!$A$2,CG42,CH41+CG42))","v":""}]
[{"$f":"Calcul_Perso!A43","v":""},{"$f":"Calcul_Perso!B43","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(B43=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A43+1,FALSE))","v":""},{"$f":"IF(A43=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A43+1,FALSE))","v":""},"",{"$f":"IF(A43=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B43<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B43>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF(AND(B43>='Parameters Corpo'!$C$46,B43<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF(Q43<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S43,'Calcul_Corpo_Loan+1%'!I43))","v":""},{"$f":"IF(A43=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T43,'Calcul_Corpo_Loan+1%'!J43))","v":""},{"$f":"IF(A43=\"\",\"\",W43*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A43=\"\",\"\",AA43*(1-'Parameters Corpo'!$C$33)+AC43)","v":""},{"$f":"IF(A43=\"\",\"\",G43+F43*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X43*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B43=\"\",\"\",CE43*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B43=\"\",\"\",CE43*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B43=\"\",\"\",IF($A43=DATA!$A$2,CG43,CH42+CG43))","v":""}]
[{"$f":"Calcul_Perso!A44","v":""},{"$f":"Calcul_Perso!B44","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(B44=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A44+1,FALSE))","v":""},{"$f":"IF(A44=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A44+1,FALSE))","v":""},"",{"$f":"IF(A44=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B44<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B44>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF(AND(B44>='Parameters Corpo'!$C$46,B44<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF(Q44<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S44,'Calcul_Corpo_Loan+1%'!I44))","v":""},{"$f":"IF(A44=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T44,'Calcul_Corpo_Loan+1%'!J44))","v":""},{"$f":"IF(A44=\"\",\"\",W44*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A44=\"\",\"\",AA44*(1-'Parameters Corpo'!$C$33)+AC44)","v":""},{"$f":"IF(A44=\"\",\"\",G44+F44*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X44*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B44=\"\",\"\",CE44*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B44=\"\",\"\",CE44*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B44=\"\",\"\",IF($A44=DATA!$A$2,CG44,CH43+CG44))","v":""}]
[{"$f":"Calcul_Perso!A45","v":""},{"$f":"Calcul_Perso!B45","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(B45=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A45+1,FALSE))","v":""},{"$f":"IF(A45=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A45+1,FALSE))","v":""},"",{"$f":"IF(A45=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B45<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B45>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF(AND(B45>='Parameters Corpo'!$C$46,B45<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF(Q45<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S45,'Calcul_Corpo_Loan+1%'!I45))","v":""},{"$f":"IF(A45=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T45,'Calcul_Corpo_Loan+1%'!J45))","v":""},{"$f":"IF(A45=\"\",\"\",W45*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A45=\"\",\"\",AA45*(1-'Parameters Corpo'!$C$33)+AC45)","v":""},{"$f":"IF(A45=\"\",\"\",G45+F45*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X45*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B45=\"\",\"\",CE45*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B45=\"\",\"\",CE45*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B45=\"\",\"\",IF($A45=DATA!$A$2,CG45,CH44+CG45))","v":""}]
[{"$f":"Calcul_Perso!A46","v":""},{"$f":"Calcul_Perso!B46","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(B46=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A46+1,FALSE))","v":""},{"$f":"IF(A46=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A46+1,FALSE))","v":""},"",{"$f":"IF(A46=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B46<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B46>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF(AND(B46>='Parameters Corpo'!$C$46,B46<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF(Q46<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S46,'Calcul_Corpo_Loan+1%'!I46))","v":""},{"$f":"IF(A46=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T46,'Calcul_Corpo_Loan+1%'!J46))","v":""},{"$f":"IF(A46=\"\",\"\",W46*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A46=\"\",\"\",AA46*(1-'Parameters Corpo'!$C$33)+AC46)","v":""},{"$f":"IF(A46=\"\",\"\",G46+F46*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X46*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B46=\"\",\"\",CE46*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B46=\"\",\"\",CE46*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B46=\"\",\"\",IF($A46=DATA!$A$2,CG46,CH45+CG46))","v":""}]
[{"$f":"Calcul_Perso!A47","v":""},{"$f":"Calcul_Perso!B47","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(B47=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A47+1,FALSE))","v":""},{"$f":"IF(A47=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A47+1,FALSE))","v":""},"",{"$f":"IF(A47=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B47<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B47>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF(AND(B47>='Parameters Corpo'!$C$46,B47<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF(Q47<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S47,'Calcul_Corpo_Loan+1%'!I47))","v":""},{"$f":"IF(A47=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T47,'Calcul_Corpo_Loan+1%'!J47))","v":""},{"$f":"IF(A47=\"\",\"\",W47*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A47=\"\",\"\",AA47*(1-'Parameters Corpo'!$C$33)+AC47)","v":""},{"$f":"IF(A47=\"\",\"\",G47+F47*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X47*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B47=\"\",\"\",CE47*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B47=\"\",\"\",CE47*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B47=\"\",\"\",IF($A47=DATA!$A$2,CG47,CH46+CG47))","v":""}]
[{"$f":"Calcul_Perso!A48","v":""},{"$f":"Calcul_Perso!B48","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(B48=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A48+1,FALSE))","v":""},{"$f":"IF(A48=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A48+1,FALSE))","v":""},"",{"$f":"IF(A48=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B48<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B48>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF(AND(B48>='Parameters Corpo'!$C$46,B48<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF(Q48<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S48,'Calcul_Corpo_Loan+1%'!I48))","v":""},{"$f":"IF(A48=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T48,'Calcul_Corpo_Loan+1%'!J48))","v":""},{"$f":"IF(A48=\"\",\"\",W48*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A48=\"\",\"\",AA48*(1-'Parameters Corpo'!$C$33)+AC48)","v":""},{"$f":"IF(A48=\"\",\"\",G48+F48*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X48*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B48=\"\",\"\",CE48*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B48=\"\",\"\",CE48*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B48=\"\",\"\",IF($A48=DATA!$A$2,CG48,CH47+CG48))","v":""}]
[{"$f":"Calcul_Perso!A49","v":""},{"$f":"Calcul_Perso!B49","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(B49=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A49+1,FALSE))","v":""},{"$f":"IF(A49=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A49+1,FALSE))","v":""},"",{"$f":"IF(A49=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B49<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B49>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF(AND(B49>='Parameters Corpo'!$C$46,B49<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF(Q49<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S49,'Calcul_Corpo_Loan+1%'!I49))","v":""},{"$f":"IF(A49=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T49,'Calcul_Corpo_Loan+1%'!J49))","v":""},{"$f":"IF(A49=\"\",\"\",W49*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A49=\"\",\"\",AA49*(1-'Parameters Corpo'!$C$33)+AC49)","v":""},{"$f":"IF(A49=\"\",\"\",G49+F49*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X49*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B49=\"\",\"\",CE49*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B49=\"\",\"\",CE49*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B49=\"\",\"\",IF($A49=DATA!$A$2,CG49,CH48+CG49))","v":""}]
[{"$f":"Calcul_Perso!A50","v":""},{"$f":"Calcul_Perso!B50","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(B50=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A50+1,FALSE))","v":""},{"$f":"IF(A50=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A50+1,FALSE))","v":""},"",{"$f":"IF(A50=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B50<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B50>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF(AND(B50>='Parameters Corpo'!$C$46,B50<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF(Q50<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S50,'Calcul_Corpo_Loan+1%'!I50))","v":""},{"$f":"IF(A50=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T50,'Calcul_Corpo_Loan+1%'!J50))","v":""},{"$f":"IF(A50=\"\",\"\",W50*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A50=\"\",\"\",AA50*(1-'Parameters Corpo'!$C$33)+AC50)","v":""},{"$f":"IF(A50=\"\",\"\",G50+F50*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X50*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B50=\"\",\"\",CE50*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B50=\"\",\"\",CE50*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B50=\"\",\"\",IF($A50=DATA!$A$2,CG50,CH49+CG50))","v":""}]
[{"$f":"Calcul_Perso!A51","v":""},{"$f":"Calcul_Perso!B51","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(B51=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A51+1,FALSE))","v":""},{"$f":"IF(A51=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A51+1,FALSE))","v":""},"",{"$f":"IF(A51=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B51<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B51>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF(AND(B51>='Parameters Corpo'!$C$46,B51<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF(Q51<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S51,'Calcul_Corpo_Loan+1%'!I51))","v":""},{"$f":"IF(A51=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T51,'Calcul_Corpo_Loan+1%'!J51))","v":""},{"$f":"IF(A51=\"\",\"\",W51*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A51=\"\",\"\",AA51*(1-'Parameters Corpo'!$C$33)+AC51)","v":""},{"$f":"IF(A51=\"\",\"\",G51+F51*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X51*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B51=\"\",\"\",CE51*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B51=\"\",\"\",CE51*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B51=\"\",\"\",IF($A51=DATA!$A$2,CG51,CH50+CG51))","v":""}]
[{"$f":"Calcul_Perso!A52","v":""},{"$f":"Calcul_Perso!B52","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(B52=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A52+1,FALSE))","v":""},{"$f":"IF(A52=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A52+1,FALSE))","v":""},"",{"$f":"IF(A52=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B52<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B52>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF(AND(B52>='Parameters Corpo'!$C$46,B52<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF(Q52<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S52,'Calcul_Corpo_Loan+1%'!I52))","v":""},{"$f":"IF(A52=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T52,'Calcul_Corpo_Loan+1%'!J52))","v":""},{"$f":"IF(A52=\"\",\"\",W52*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A52=\"\",\"\",AA52*(1-'Parameters Corpo'!$C$33)+AC52)","v":""},{"$f":"IF(A52=\"\",\"\",G52+F52*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X52*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B52=\"\",\"\",CE52*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B52=\"\",\"\",CE52*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B52=\"\",\"\",IF($A52=DATA!$A$2,CG52,CH51+CG52))","v":""}]
[{"$f":"Calcul_Perso!A53","v":""},{"$f":"Calcul_Perso!B53","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(B53=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A53+1,FALSE))","v":""},{"$f":"IF(A53=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A53+1,FALSE))","v":""},"",{"$f":"IF(A53=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B53<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B53>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF(AND(B53>='Parameters Corpo'!$C$46,B53<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF(Q53<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S53,'Calcul_Corpo_Loan+1%'!I53))","v":""},{"$f":"IF(A53=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T53,'Calcul_Corpo_Loan+1%'!J53))","v":""},{"$f":"IF(A53=\"\",\"\",W53*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A53=\"\",\"\",AA53*(1-'Parameters Corpo'!$C$33)+AC53)","v":""},{"$f":"IF(A53=\"\",\"\",G53+F53*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X53*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B53=\"\",\"\",CE53*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B53=\"\",\"\",CE53*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B53=\"\",\"\",IF($A53=DATA!$A$2,CG53,CH52+CG53))","v":""}]
[{"$f":"Calcul_Perso!A54","v":""},{"$f":"Calcul_Perso!B54","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(B54=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A54+1,FALSE))","v":""},{"$f":"IF(A54=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A54+1,FALSE))","v":""},"",{"$f":"IF(A54=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B54<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B54>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF(AND(B54>='Parameters Corpo'!$C$46,B54<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF(Q54<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S54,'Calcul_Corpo_Loan+1%'!I54))","v":""},{"$f":"IF(A54=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T54,'Calcul_Corpo_Loan+1%'!J54))","v":""},{"$f":"IF(A54=\"\",\"\",W54*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A54=\"\",\"\",AA54*(1-'Parameters Corpo'!$C$33)+AC54)","v":""},{"$f":"IF(A54=\"\",\"\",G54+F54*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X54*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B54=\"\",\"\",CE54*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B54=\"\",\"\",CE54*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B54=\"\",\"\",IF($A54=DATA!$A$2,CG54,CH53+CG54))","v":""}]
[{"$f":"Calcul_Perso!A55","v":""},{"$f":"Calcul_Perso!B55","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(B55=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A55+1,FALSE))","v":""},{"$f":"IF(A55=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A55+1,FALSE))","v":""},"",{"$f":"IF(A55=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B55<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B55>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF(AND(B55>='Parameters Corpo'!$C$46,B55<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF(Q55<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S55,'Calcul_Corpo_Loan+1%'!I55))","v":""},{"$f":"IF(A55=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T55,'Calcul_Corpo_Loan+1%'!J55))","v":""},{"$f":"IF(A55=\"\",\"\",W55*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A55=\"\",\"\",AA55*(1-'Parameters Corpo'!$C$33)+AC55)","v":""},{"$f":"IF(A55=\"\",\"\",G55+F55*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X55*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B55=\"\",\"\",CE55*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B55=\"\",\"\",CE55*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B55=\"\",\"\",IF($A55=DATA!$A$2,CG55,CH54+CG55))","v":""}]
[{"$f":"Calcul_Perso!A56","v":""},{"$f":"Calcul_Perso!B56","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(B56=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A56+1,FALSE))","v":""},{"$f":"IF(A56=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A56+1,FALSE))","v":""},"",{"$f":"IF(A56=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B56<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B56>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF(AND(B56>='Parameters Corpo'!$C$46,B56<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF(Q56<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S56,'Calcul_Corpo_Loan+1%'!I56))","v":""},{"$f":"IF(A56=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T56,'Calcul_Corpo_Loan+1%'!J56))","v":""},{"$f":"IF(A56=\"\",\"\",W56*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A56=\"\",\"\",AA56*(1-'Parameters Corpo'!$C$33)+AC56)","v":""},{"$f":"IF(A56=\"\",\"\",G56+F56*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X56*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B56=\"\",\"\",CE56*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B56=\"\",\"\",CE56*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B56=\"\",\"\",IF($A56=DATA!$A$2,CG56,CH55+CG56))","v":""}]
[{"$f":"Calcul_Perso!A57","v":""},{"$f":"Calcul_Perso!B57","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(B57=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A57+1,FALSE))","v":""},{"$f":"IF(A57=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A57+1,FALSE))","v":""},"",{"$f":"IF(A57=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B57<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B57>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF(AND(B57>='Parameters Corpo'!$C$46,B57<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF(Q57<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S57,'Calcul_Corpo_Loan+1%'!I57))","v":""},{"$f":"IF(A57=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T57,'Calcul_Corpo_Loan+1%'!J57))","v":""},{"$f":"IF(A57=\"\",\"\",W57*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A57=\"\",\"\",AA57*(1-'Parameters Corpo'!$C$33)+AC57)","v":""},{"$f":"IF(A57=\"\",\"\",G57+F57*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X57*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B57=\"\",\"\",CE57*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B57=\"\",\"\",CE57*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B57=\"\",\"\",IF($A57=DATA!$A$2,CG57,CH56+CG57))","v":""}]
[{"$f":"Calcul_Perso!A58","v":""},{"$f":"Calcul_Perso!B58","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(B58=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A58+1,FALSE))","v":""},{"$f":"IF(A58=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A58+1,FALSE))","v":""},"",{"$f":"IF(A58=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B58<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B58>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF(AND(B58>='Parameters Corpo'!$C$46,B58<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF(Q58<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S58,'Calcul_Corpo_Loan+1%'!I58))","v":""},{"$f":"IF(A58=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T58,'Calcul_Corpo_Loan+1%'!J58))","v":""},{"$f":"IF(A58=\"\",\"\",W58*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A58=\"\",\"\",AA58*(1-'Parameters Corpo'!$C$33)+AC58)","v":""},{"$f":"IF(A58=\"\",\"\",G58+F58*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X58*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B58=\"\",\"\",CE58*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B58=\"\",\"\",CE58*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B58=\"\",\"\",IF($A58=DATA!$A$2,CG58,CH57+CG58))","v":""}]
[{"$f":"Calcul_Perso!A59","v":""},{"$f":"Calcul_Perso!B59","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(B59=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A59+1,FALSE))","v":""},{"$f":"IF(A59=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A59+1,FALSE))","v":""},"",{"$f":"IF(A59=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B59<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B59>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF(AND(B59>='Parameters Corpo'!$C$46,B59<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF(Q59<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S59,'Calcul_Corpo_Loan+1%'!I59))","v":""},{"$f":"IF(A59=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T59,'Calcul_Corpo_Loan+1%'!J59))","v":""},{"$f":"IF(A59=\"\",\"\",W59*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A59=\"\",\"\",AA59*(1-'Parameters Corpo'!$C$33)+AC59)","v":""},{"$f":"IF(A59=\"\",\"\",G59+F59*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X59*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B59=\"\",\"\",CE59*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B59=\"\",\"\",CE59*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B59=\"\",\"\",IF($A59=DATA!$A$2,CG59,CH58+CG59))","v":""}]
[{"$f":"Calcul_Perso!A60","v":""},{"$f":"Calcul_Perso!B60","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(B60=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A60+1,FALSE))","v":""},{"$f":"IF(A60=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A60+1,FALSE))","v":""},"",{"$f":"IF(A60=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B60<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B60>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF(AND(B60>='Parameters Corpo'!$C$46,B60<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF(Q60<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S60,'Calcul_Corpo_Loan+1%'!I60))","v":""},{"$f":"IF(A60=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T60,'Calcul_Corpo_Loan+1%'!J60))","v":""},{"$f":"IF(A60=\"\",\"\",W60*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A60=\"\",\"\",AA60*(1-'Parameters Corpo'!$C$33)+AC60)","v":""},{"$f":"IF(A60=\"\",\"\",G60+F60*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X60*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B60=\"\",\"\",CE60*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B60=\"\",\"\",CE60*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B60=\"\",\"\",IF($A60=DATA!$A$2,CG60,CH59+CG60))","v":""}]
[{"$f":"Calcul_Perso!A61","v":""},{"$f":"Calcul_Perso!B61","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(B61=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A61+1,FALSE))","v":""},{"$f":"IF(A61=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A61+1,FALSE))","v":""},"",{"$f":"IF(A61=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B61<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B61>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF(AND(B61>='Parameters Corpo'!$C$46,B61<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF(Q61<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S61,'Calcul_Corpo_Loan+1%'!I61))","v":""},{"$f":"IF(A61=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T61,'Calcul_Corpo_Loan+1%'!J61))","v":""},{"$f":"IF(A61=\"\",\"\",W61*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A61=\"\",\"\",AA61*(1-'Parameters Corpo'!$C$33)+AC61)","v":""},{"$f":"IF(A61=\"\",\"\",G61+F61*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X61*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B61=\"\",\"\",CE61*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B61=\"\",\"\",CE61*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B61=\"\",\"\",IF($A61=DATA!$A$2,CG61,CH60+CG61))","v":""}]
[{"$f":"Calcul_Perso!A62","v":""},{"$f":"Calcul_Perso!B62","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(B62=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A62+1,FALSE))","v":""},{"$f":"IF(A62=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A62+1,FALSE))","v":""},"",{"$f":"IF(A62=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B62<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B62>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF(AND(B62>='Parameters Corpo'!$C$46,B62<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF(Q62<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S62,'Calcul_Corpo_Loan+1%'!I62))","v":""},{"$f":"IF(A62=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T62,'Calcul_Corpo_Loan+1%'!J62))","v":""},{"$f":"IF(A62=\"\",\"\",W62*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A62=\"\",\"\",AA62*(1-'Parameters Corpo'!$C$33)+AC62)","v":""},{"$f":"IF(A62=\"\",\"\",G62+F62*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X62*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B62=\"\",\"\",CE62*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B62=\"\",\"\",CE62*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B62=\"\",\"\",IF($A62=DATA!$A$2,CG62,CH61+CG62))","v":""}]
[{"$f":"Calcul_Perso!A63","v":""},{"$f":"Calcul_Perso!B63","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(B63=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A63+1,FALSE))","v":""},{"$f":"IF(A63=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A63+1,FALSE))","v":""},"",{"$f":"IF(A63=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B63<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B63>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF(AND(B63>='Parameters Corpo'!$C$46,B63<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF(Q63<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S63,'Calcul_Corpo_Loan+1%'!I63))","v":""},{"$f":"IF(A63=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T63,'Calcul_Corpo_Loan+1%'!J63))","v":""},{"$f":"IF(A63=\"\",\"\",W63*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A63=\"\",\"\",AA63*(1-'Parameters Corpo'!$C$33)+AC63)","v":""},{"$f":"IF(A63=\"\",\"\",G63+F63*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X63*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B63=\"\",\"\",CE63*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B63=\"\",\"\",CE63*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B63=\"\",\"\",IF($A63=DATA!$A$2,CG63,CH62+CG63))","v":""}]
[{"$f":"Calcul_Perso!A64","v":""},{"$f":"Calcul_Perso!B64","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(B64=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A64+1,FALSE))","v":""},{"$f":"IF(A64=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A64+1,FALSE))","v":""},"",{"$f":"IF(A64=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B64<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B64>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF(AND(B64>='Parameters Corpo'!$C$46,B64<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF(Q64<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S64,'Calcul_Corpo_Loan+1%'!I64))","v":""},{"$f":"IF(A64=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T64,'Calcul_Corpo_Loan+1%'!J64))","v":""},{"$f":"IF(A64=\"\",\"\",W64*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A64=\"\",\"\",AA64*(1-'Parameters Corpo'!$C$33)+AC64)","v":""},{"$f":"IF(A64=\"\",\"\",G64+F64*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X64*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B64=\"\",\"\",CE64*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B64=\"\",\"\",CE64*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B64=\"\",\"\",IF($A64=DATA!$A$2,CG64,CH63+CG64))","v":""}]
[{"$f":"Calcul_Perso!A65","v":""},{"$f":"Calcul_Perso!B65","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(B65=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A65+1,FALSE))","v":""},{"$f":"IF(A65=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A65+1,FALSE))","v":""},"",{"$f":"IF(A65=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B65<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B65>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF(AND(B65>='Parameters Corpo'!$C$46,B65<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF(Q65<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S65,'Calcul_Corpo_Loan+1%'!I65))","v":""},{"$f":"IF(A65=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T65,'Calcul_Corpo_Loan+1%'!J65))","v":""},{"$f":"IF(A65=\"\",\"\",W65*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A65=\"\",\"\",AA65*(1-'Parameters Corpo'!$C$33)+AC65)","v":""},{"$f":"IF(A65=\"\",\"\",G65+F65*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X65*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B65=\"\",\"\",CE65*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B65=\"\",\"\",CE65*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B65=\"\",\"\",IF($A65=DATA!$A$2,CG65,CH64+CG65))","v":""}]
[{"$f":"Calcul_Perso!A66","v":""},{"$f":"Calcul_Perso!B66","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(B66=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A66+1,FALSE))","v":""},{"$f":"IF(A66=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A66+1,FALSE))","v":""},"",{"$f":"IF(A66=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B66<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B66>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF(AND(B66>='Parameters Corpo'!$C$46,B66<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF(Q66<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S66,'Calcul_Corpo_Loan+1%'!I66))","v":""},{"$f":"IF(A66=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T66,'Calcul_Corpo_Loan+1%'!J66))","v":""},{"$f":"IF(A66=\"\",\"\",W66*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A66=\"\",\"\",AA66*(1-'Parameters Corpo'!$C$33)+AC66)","v":""},{"$f":"IF(A66=\"\",\"\",G66+F66*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X66*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B66=\"\",\"\",CE66*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B66=\"\",\"\",CE66*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B66=\"\",\"\",IF($A66=DATA!$A$2,CG66,CH65+CG66))","v":""}]
[{"$f":"Calcul_Perso!A67","v":""},{"$f":"Calcul_Perso!B67","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(B67=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A67+1,FALSE))","v":""},{"$f":"IF(A67=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A67+1,FALSE))","v":""},"",{"$f":"IF(A67=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B67<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B67>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF(AND(B67>='Parameters Corpo'!$C$46,B67<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF(Q67<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S67,'Calcul_Corpo_Loan+1%'!I67))","v":""},{"$f":"IF(A67=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T67,'Calcul_Corpo_Loan+1%'!J67))","v":""},{"$f":"IF(A67=\"\",\"\",W67*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A67=\"\",\"\",AA67*(1-'Parameters Corpo'!$C$33)+AC67)","v":""},{"$f":"IF(A67=\"\",\"\",G67+F67*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X67*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B67=\"\",\"\",CE67*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B67=\"\",\"\",CE67*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B67=\"\",\"\",IF($A67=DATA!$A$2,CG67,CH66+CG67))","v":""}]
[{"$f":"Calcul_Perso!A68","v":""},{"$f":"Calcul_Perso!B68","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(B68=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A68+1,FALSE))","v":""},{"$f":"IF(A68=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A68+1,FALSE))","v":""},"",{"$f":"IF(A68=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B68<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B68>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF(AND(B68>='Parameters Corpo'!$C$46,B68<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF(Q68<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S68,'Calcul_Corpo_Loan+1%'!I68))","v":""},{"$f":"IF(A68=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T68,'Calcul_Corpo_Loan+1%'!J68))","v":""},{"$f":"IF(A68=\"\",\"\",W68*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A68=\"\",\"\",AA68*(1-'Parameters Corpo'!$C$33)+AC68)","v":""},{"$f":"IF(A68=\"\",\"\",G68+F68*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X68*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B68=\"\",\"\",CE68*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B68=\"\",\"\",CE68*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B68=\"\",\"\",IF($A68=DATA!$A$2,CG68,CH67+CG68))","v":""}]
[{"$f":"Calcul_Perso!A69","v":""},{"$f":"Calcul_Perso!B69","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(B69=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A69+1,FALSE))","v":""},{"$f":"IF(A69=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A69+1,FALSE))","v":""},"",{"$f":"IF(A69=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B69<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B69>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF(AND(B69>='Parameters Corpo'!$C$46,B69<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF(Q69<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S69,'Calcul_Corpo_Loan+1%'!I69))","v":""},{"$f":"IF(A69=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T69,'Calcul_Corpo_Loan+1%'!J69))","v":""},{"$f":"IF(A69=\"\",\"\",W69*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A69=\"\",\"\",AA69*(1-'Parameters Corpo'!$C$33)+AC69)","v":""},{"$f":"IF(A69=\"\",\"\",G69+F69*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X69*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B69=\"\",\"\",CE69*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B69=\"\",\"\",CE69*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B69=\"\",\"\",IF($A69=DATA!$A$2,CG69,CH68+CG69))","v":""}]
[{"$f":"Calcul_Perso!A70","v":""},{"$f":"Calcul_Perso!B70","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(B70=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A70+1,FALSE))","v":""},{"$f":"IF(A70=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A70+1,FALSE))","v":""},"",{"$f":"IF(A70=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B70<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B70>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF(AND(B70>='Parameters Corpo'!$C$46,B70<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF(Q70<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S70,'Calcul_Corpo_Loan+1%'!I70))","v":""},{"$f":"IF(A70=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T70,'Calcul_Corpo_Loan+1%'!J70))","v":""},{"$f":"IF(A70=\"\",\"\",W70*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A70=\"\",\"\",AA70*(1-'Parameters Corpo'!$C$33)+AC70)","v":""},{"$f":"IF(A70=\"\",\"\",G70+F70*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X70*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B70=\"\",\"\",CE70*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B70=\"\",\"\",CE70*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B70=\"\",\"\",IF($A70=DATA!$A$2,CG70,CH69+CG70))","v":""}]
[{"$f":"Calcul_Perso!A71","v":""},{"$f":"Calcul_Perso!B71","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(B71=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A71+1,FALSE))","v":""},{"$f":"IF(A71=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A71+1,FALSE))","v":""},"",{"$f":"IF(A71=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B71<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B71>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF(AND(B71>='Parameters Corpo'!$C$46,B71<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF(Q71<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S71,'Calcul_Corpo_Loan+1%'!I71))","v":""},{"$f":"IF(A71=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T71,'Calcul_Corpo_Loan+1%'!J71))","v":""},{"$f":"IF(A71=\"\",\"\",W71*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A71=\"\",\"\",AA71*(1-'Parameters Corpo'!$C$33)+AC71)","v":""},{"$f":"IF(A71=\"\",\"\",G71+F71*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X71*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B71=\"\",\"\",CE71*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B71=\"\",\"\",CE71*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B71=\"\",\"\",IF($A71=DATA!$A$2,CG71,CH70+CG71))","v":""}]
[{"$f":"Calcul_Perso!A72","v":""},{"$f":"Calcul_Perso!B72","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(B72=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A72+1,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",E72-F72)","v":""},{"$f":"IF(A72=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B72<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B72>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A72=\"\",\"\",IF(H72=\"FAUX\",0,$G$2))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF(AND(B72>='Parameters Corpo'!$C$46,B72<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A72=\"\",\"\",IF(Q72<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},{"$f":"IF(A72=\"\",\"\",IF(R72=TRUE,N72,0))","v":""},"","","",{"$f":"IF(A72=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S72,'Calcul_Corpo_Loan+1%'!I72))","v":""},{"$f":"IF(A72=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T72,'Calcul_Corpo_Loan+1%'!J72))","v":""},{"$f":"IF(A72=\"\",\"\",W72*(1-'Parameters Corpo'!$C$33))","v":""},"",{"$f":"IF(A72=\"\",\"\",MAX(Z72-G72,0))","v":""},"",{"$f":"IF(A72=\"\",\"\",Z72-AA72)","v":""},{"$f":"IF(A72=\"\",\"\",AA72*(1-'Parameters Corpo'!$C$33)+AC72)","v":""},{"$f":"IF(A72=\"\",\"\",G72+F72*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X72*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B72=\"\",\"\",CE72*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B72=\"\",\"\",CE72*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B72=\"\",\"\",IF($A72=DATA!$A$2,CG72,CH71+CG72))","v":""}]
[{"$f":"Calcul_Perso!A73","v":""},{"$f":"Calcul_Perso!B73","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(B73=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A73+1,FALSE))","v":""},{"$f":"IF(A73=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A73+1,FALSE))","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B73<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B73>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","",{"$f":"IF(A73=\"\",\"\",$F$2*J72)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,J73=0),0,J73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(B73>='Parameters Corpo'!$C$46,B73<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},{"$f":"IF(A73=\"\",\"\",IF(M73=\"FAUX\",0,$G$2))","v":""},{"$f":"IF(A73=\"\",\"\",O72*(1+$F$2)+N73)","v":""},{"$f":"IF(A73=\"\",\"\",O72*$F$2)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,O73=0),0,O73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF(Q73<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","",{"$f":"IF(A73=\"\",\"\",T72*$F$2)","v":""},{"$f":"IF(A73=\"\",\"\",IF(AND(D73=0,T73=0),0,T73/D73))","v":""},{"$f":"IF(A73=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S73,'Calcul_Corpo_Loan+1%'!I73))","v":""},{"$f":"IF(A73=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T73,'Calcul_Corpo_Loan+1%'!J73))","v":""},{"$f":"IF(A73=\"\",\"\",W73*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A73=\"\",\"\",E73-X73)","v":""},"",{"$f":"IF(A73=\"\",\"\",IF(G73>Z73,G73-Z73,0))","v":""},"",{"$f":"IF(A73=\"\",\"\",AA73*(1-'Parameters Corpo'!$C$33)+AC73)","v":""},{"$f":"IF(A73=\"\",\"\",G73+F73*(1-'Parameters Corpo'!$C$33))","v":""},{"$f":"IF(A73=\"\",\"\",AE73-X73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X73*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B73=\"\",\"\",CE73*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B73=\"\",\"\",CE73*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B73=\"\",\"\",IF($A73=DATA!$A$2,CG73,CH72+CG73))","v":""}]
[{"$f":"Calcul_Perso!A74","v":""},{"$f":"Calcul_Perso!B74","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(B74=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A74+1,FALSE))","v":""},{"$f":"IF(A74=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A74+1,FALSE))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B74<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B74>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,I74,J73*(1+$F$2)+I74))","v":""},"","",{"$f":"IF(A74=\"\",\"\",IF(AND(B74>='Parameters Corpo'!$C$46,B74<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A74=\"\",\"\",IF(Q74<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"",{"$f":"IF(A74=\"\",\"\",IF(A74=1,S74,T73*(1+$F$2)+S74))","v":""},"","",{"$f":"IF(A74=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S74,'Calcul_Corpo_Loan+1%'!I74))","v":""},{"$f":"IF(A74=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T74,'Calcul_Corpo_Loan+1%'!J74))","v":""},{"$f":"IF(A74=\"\",\"\",W74*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A74=\"\",\"\",AA74*(1-'Parameters Corpo'!$C$33)+AC74)","v":""},{"$f":"IF(A74=\"\",\"\",G74+F74*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X74*'Parameters Corpo'!$C$42,0))","v":""},{"$f":"IF($B74=\"\",\"\",0)","v":""},"",{"$f":"IF($B74=\"\",\"\",CB74)","v":""},{"$f":"IF($B74=\"\",\"\",CE74*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B74=\"\",\"\",CE74*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B74=\"\",\"\",IF($A74=DATA!$A$2,CG74,CH73+CG74))","v":""}]
[{"$f":"Calcul_Perso!A75","v":""},{"$f":"Calcul_Perso!B75","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(B75=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A75+1,FALSE))","v":""},{"$f":"IF(A75=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A75+1,FALSE))","v":""},"",{"$f":"IF(A75=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B75<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B75>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF(AND(B75>='Parameters Corpo'!$C$46,B75<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF(Q75<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S75,'Calcul_Corpo_Loan+1%'!I75))","v":""},{"$f":"IF(A75=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T75,'Calcul_Corpo_Loan+1%'!J75))","v":""},{"$f":"IF(A75=\"\",\"\",W75*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A75=\"\",\"\",AA75*(1-'Parameters Corpo'!$C$33)+AC75)","v":""},{"$f":"IF(A75=\"\",\"\",G75+F75*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X75*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B75=\"\",\"\",CE75*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B75=\"\",\"\",CE75*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B75=\"\",\"\",IF($A75=DATA!$A$2,CG75,CH74+CG75))","v":""}]
[{"$f":"Calcul_Perso!A76","v":""},{"$f":"Calcul_Perso!B76","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(B76=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A76+1,FALSE))","v":""},{"$f":"IF(A76=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A76+1,FALSE))","v":""},"",{"$f":"IF(A76=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B76<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B76>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF(AND(B76>='Parameters Corpo'!$C$46,B76<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF(Q76<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S76,'Calcul_Corpo_Loan+1%'!I76))","v":""},{"$f":"IF(A76=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T76,'Calcul_Corpo_Loan+1%'!J76))","v":""},{"$f":"IF(A76=\"\",\"\",W76*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A76=\"\",\"\",AA76*(1-'Parameters Corpo'!$C$33)+AC76)","v":""},{"$f":"IF(A76=\"\",\"\",G76+F76*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X76*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B76=\"\",\"\",CE76*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B76=\"\",\"\",CE76*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B76=\"\",\"\",IF($A76=DATA!$A$2,CG76,CH75+CG76))","v":""}]
[{"$f":"Calcul_Perso!A77","v":""},{"$f":"Calcul_Perso!B77","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(B77=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A77+1,FALSE))","v":""},{"$f":"IF(A77=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A77+1,FALSE))","v":""},"",{"$f":"IF(A77=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B77<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B77>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF(AND(B77>='Parameters Corpo'!$C$46,B77<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF(Q77<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S77,'Calcul_Corpo_Loan+1%'!I77))","v":""},{"$f":"IF(A77=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T77,'Calcul_Corpo_Loan+1%'!J77))","v":""},{"$f":"IF(A77=\"\",\"\",W77*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A77=\"\",\"\",AA77*(1-'Parameters Corpo'!$C$33)+AC77)","v":""},{"$f":"IF(A77=\"\",\"\",G77+F77*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X77*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B77=\"\",\"\",CE77*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B77=\"\",\"\",CE77*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B77=\"\",\"\",IF($A77=DATA!$A$2,CG77,CH76+CG77))","v":""}]
[{"$f":"Calcul_Perso!A78","v":""},{"$f":"Calcul_Perso!B78","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(B78=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A78+1,FALSE))","v":""},{"$f":"IF(A78=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A78+1,FALSE))","v":""},"",{"$f":"IF(A78=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B78<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B78>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF(AND(B78>='Parameters Corpo'!$C$46,B78<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF(Q78<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S78,'Calcul_Corpo_Loan+1%'!I78))","v":""},{"$f":"IF(A78=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T78,'Calcul_Corpo_Loan+1%'!J78))","v":""},{"$f":"IF(A78=\"\",\"\",W78*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A78=\"\",\"\",AA78*(1-'Parameters Corpo'!$C$33)+AC78)","v":""},{"$f":"IF(A78=\"\",\"\",G78+F78*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X78*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B78=\"\",\"\",CE78*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B78=\"\",\"\",CE78*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B78=\"\",\"\",IF($A78=DATA!$A$2,CG78,CH77+CG78))","v":""}]
[{"$f":"Calcul_Perso!A79","v":""},{"$f":"Calcul_Perso!B79","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(B79=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A79+1,FALSE))","v":""},{"$f":"IF(A79=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A79+1,FALSE))","v":""},"",{"$f":"IF(A79=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B79<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B79>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF(AND(B79>='Parameters Corpo'!$C$46,B79<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF(Q79<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S79,'Calcul_Corpo_Loan+1%'!I79))","v":""},{"$f":"IF(A79=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T79,'Calcul_Corpo_Loan+1%'!J79))","v":""},{"$f":"IF(A79=\"\",\"\",W79*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A79=\"\",\"\",AA79*(1-'Parameters Corpo'!$C$33)+AC79)","v":""},{"$f":"IF(A79=\"\",\"\",G79+F79*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X79*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B79=\"\",\"\",CE79*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B79=\"\",\"\",CE79*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B79=\"\",\"\",IF($A79=DATA!$A$2,CG79,CH78+CG79))","v":""}]
[{"$f":"Calcul_Perso!A80","v":""},{"$f":"Calcul_Perso!B80","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(B80=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A80+1,FALSE))","v":""},{"$f":"IF(A80=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A80+1,FALSE))","v":""},"",{"$f":"IF(A80=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B80<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B80>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF(AND(B80>='Parameters Corpo'!$C$46,B80<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF(Q80<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S80,'Calcul_Corpo_Loan+1%'!I80))","v":""},{"$f":"IF(A80=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T80,'Calcul_Corpo_Loan+1%'!J80))","v":""},{"$f":"IF(A80=\"\",\"\",W80*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A80=\"\",\"\",AA80*(1-'Parameters Corpo'!$C$33)+AC80)","v":""},{"$f":"IF(A80=\"\",\"\",G80+F80*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X80*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B80=\"\",\"\",CE80*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B80=\"\",\"\",CE80*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B80=\"\",\"\",IF($A80=DATA!$A$2,CG80,CH79+CG80))","v":""}]
[{"$f":"Calcul_Perso!A81","v":""},{"$f":"Calcul_Perso!B81","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(B81=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A81+1,FALSE))","v":""},{"$f":"IF(A81=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A81+1,FALSE))","v":""},"",{"$f":"IF(A81=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B81<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B81>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF(AND(B81>='Parameters Corpo'!$C$46,B81<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF(Q81<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S81,'Calcul_Corpo_Loan+1%'!I81))","v":""},{"$f":"IF(A81=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T81,'Calcul_Corpo_Loan+1%'!J81))","v":""},{"$f":"IF(A81=\"\",\"\",W81*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A81=\"\",\"\",AA81*(1-'Parameters Corpo'!$C$33)+AC81)","v":""},{"$f":"IF(A81=\"\",\"\",G81+F81*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X81*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B81=\"\",\"\",CE81*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B81=\"\",\"\",CE81*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B81=\"\",\"\",IF($A81=DATA!$A$2,CG81,CH80+CG81))","v":""}]
[{"$f":"Calcul_Perso!A82","v":""},{"$f":"Calcul_Perso!B82","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(B82=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A82+1,FALSE))","v":""},{"$f":"IF(A82=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A82+1,FALSE))","v":""},"",{"$f":"IF(A82=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B82<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B82>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF(AND(B82>='Parameters Corpo'!$C$46,B82<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF(Q82<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S82,'Calcul_Corpo_Loan+1%'!I82))","v":""},{"$f":"IF(A82=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T82,'Calcul_Corpo_Loan+1%'!J82))","v":""},{"$f":"IF(A82=\"\",\"\",W82*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A82=\"\",\"\",AA82*(1-'Parameters Corpo'!$C$33)+AC82)","v":""},{"$f":"IF(A82=\"\",\"\",G82+F82*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X82*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B82=\"\",\"\",CE82*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B82=\"\",\"\",CE82*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B82=\"\",\"\",IF($A82=DATA!$A$2,CG82,CH81+CG82))","v":""}]
[{"$f":"Calcul_Perso!A83","v":""},{"$f":"Calcul_Perso!B83","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(B83=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A83+1,FALSE))","v":""},{"$f":"IF(A83=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A83+1,FALSE))","v":""},"",{"$f":"IF(A83=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B83<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B83>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF(AND(B83>='Parameters Corpo'!$C$46,B83<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF(Q83<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S83,'Calcul_Corpo_Loan+1%'!I83))","v":""},{"$f":"IF(A83=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T83,'Calcul_Corpo_Loan+1%'!J83))","v":""},{"$f":"IF(A83=\"\",\"\",W83*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A83=\"\",\"\",AA83*(1-'Parameters Corpo'!$C$33)+AC83)","v":""},{"$f":"IF(A83=\"\",\"\",G83+F83*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X83*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B83=\"\",\"\",CE83*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B83=\"\",\"\",CE83*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B83=\"\",\"\",IF($A83=DATA!$A$2,CG83,CH82+CG83))","v":""}]
[{"$f":"Calcul_Perso!A84","v":""},{"$f":"Calcul_Perso!B84","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(B84=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A84+1,FALSE))","v":""},{"$f":"IF(A84=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A84+1,FALSE))","v":""},"",{"$f":"IF(A84=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B84<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B84>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF(AND(B84>='Parameters Corpo'!$C$46,B84<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF(Q84<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S84,'Calcul_Corpo_Loan+1%'!I84))","v":""},{"$f":"IF(A84=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T84,'Calcul_Corpo_Loan+1%'!J84))","v":""},{"$f":"IF(A84=\"\",\"\",W84*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A84=\"\",\"\",AA84*(1-'Parameters Corpo'!$C$33)+AC84)","v":""},{"$f":"IF(A84=\"\",\"\",G84+F84*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X84*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B84=\"\",\"\",CE84*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B84=\"\",\"\",CE84*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B84=\"\",\"\",IF($A84=DATA!$A$2,CG84,CH83+CG84))","v":""}]
[{"$f":"Calcul_Perso!A85","v":""},{"$f":"Calcul_Perso!B85","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(B85=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A85+1,FALSE))","v":""},{"$f":"IF(A85=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A85+1,FALSE))","v":""},"",{"$f":"IF(A85=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B85<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B85>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF(AND(B85>='Parameters Corpo'!$C$46,B85<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF(Q85<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S85,'Calcul_Corpo_Loan+1%'!I85))","v":""},{"$f":"IF(A85=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T85,'Calcul_Corpo_Loan+1%'!J85))","v":""},{"$f":"IF(A85=\"\",\"\",W85*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A85=\"\",\"\",AA85*(1-'Parameters Corpo'!$C$33)+AC85)","v":""},{"$f":"IF(A85=\"\",\"\",G85+F85*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X85*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B85=\"\",\"\",CE85*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B85=\"\",\"\",CE85*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B85=\"\",\"\",IF($A85=DATA!$A$2,CG85,CH84+CG85))","v":""}]
[{"$f":"Calcul_Perso!A86","v":""},{"$f":"Calcul_Perso!B86","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(B86=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A86+1,FALSE))","v":""},{"$f":"IF(A86=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A86+1,FALSE))","v":""},"",{"$f":"IF(A86=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B86<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B86>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF(AND(B86>='Parameters Corpo'!$C$46,B86<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF(Q86<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S86,'Calcul_Corpo_Loan+1%'!I86))","v":""},{"$f":"IF(A86=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T86,'Calcul_Corpo_Loan+1%'!J86))","v":""},{"$f":"IF(A86=\"\",\"\",W86*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A86=\"\",\"\",AA86*(1-'Parameters Corpo'!$C$33)+AC86)","v":""},{"$f":"IF(A86=\"\",\"\",G86+F86*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X86*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B86=\"\",\"\",CE86*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B86=\"\",\"\",CE86*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B86=\"\",\"\",IF($A86=DATA!$A$2,CG86,CH85+CG86))","v":""}]
[{"$f":"Calcul_Perso!A87","v":""},{"$f":"Calcul_Perso!B87","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(B87=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A87+1,FALSE))","v":""},{"$f":"IF(A87=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A87+1,FALSE))","v":""},"",{"$f":"IF(A87=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B87<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B87>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF(AND(B87>='Parameters Corpo'!$C$46,B87<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF(Q87<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S87,'Calcul_Corpo_Loan+1%'!I87))","v":""},{"$f":"IF(A87=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T87,'Calcul_Corpo_Loan+1%'!J87))","v":""},{"$f":"IF(A87=\"\",\"\",W87*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A87=\"\",\"\",AA87*(1-'Parameters Corpo'!$C$33)+AC87)","v":""},{"$f":"IF(A87=\"\",\"\",G87+F87*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X87*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B87=\"\",\"\",CE87*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B87=\"\",\"\",CE87*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B87=\"\",\"\",IF($A87=DATA!$A$2,CG87,CH86+CG87))","v":""}]
[{"$f":"Calcul_Perso!A88","v":""},{"$f":"Calcul_Perso!B88","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(B88=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A88+1,FALSE))","v":""},{"$f":"IF(A88=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A88+1,FALSE))","v":""},"",{"$f":"IF(A88=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B88<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B88>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF(AND(B88>='Parameters Corpo'!$C$46,B88<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF(Q88<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S88,'Calcul_Corpo_Loan+1%'!I88))","v":""},{"$f":"IF(A88=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T88,'Calcul_Corpo_Loan+1%'!J88))","v":""},{"$f":"IF(A88=\"\",\"\",W88*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A88=\"\",\"\",AA88*(1-'Parameters Corpo'!$C$33)+AC88)","v":""},{"$f":"IF(A88=\"\",\"\",G88+F88*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X88*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B88=\"\",\"\",CE88*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B88=\"\",\"\",CE88*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B88=\"\",\"\",IF($A88=DATA!$A$2,CG88,CH87+CG88))","v":""}]
[{"$f":"Calcul_Perso!A89","v":""},{"$f":"Calcul_Perso!B89","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(B89=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A89+1,FALSE))","v":""},{"$f":"IF(A89=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A89+1,FALSE))","v":""},"",{"$f":"IF(A89=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B89<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B89>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF(AND(B89>='Parameters Corpo'!$C$46,B89<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF(Q89<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S89,'Calcul_Corpo_Loan+1%'!I89))","v":""},{"$f":"IF(A89=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T89,'Calcul_Corpo_Loan+1%'!J89))","v":""},{"$f":"IF(A89=\"\",\"\",W89*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A89=\"\",\"\",AA89*(1-'Parameters Corpo'!$C$33)+AC89)","v":""},{"$f":"IF(A89=\"\",\"\",G89+F89*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X89*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B89=\"\",\"\",CE89*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B89=\"\",\"\",CE89*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B89=\"\",\"\",IF($A89=DATA!$A$2,CG89,CH88+CG89))","v":""}]
[{"$f":"Calcul_Perso!A90","v":""},{"$f":"Calcul_Perso!B90","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(B90=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A90+1,FALSE))","v":""},{"$f":"IF(A90=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A90+1,FALSE))","v":""},"",{"$f":"IF(A90=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B90<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B90>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF(AND(B90>='Parameters Corpo'!$C$46,B90<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF(Q90<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S90,'Calcul_Corpo_Loan+1%'!I90))","v":""},{"$f":"IF(A90=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T90,'Calcul_Corpo_Loan+1%'!J90))","v":""},{"$f":"IF(A90=\"\",\"\",W90*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A90=\"\",\"\",AA90*(1-'Parameters Corpo'!$C$33)+AC90)","v":""},{"$f":"IF(A90=\"\",\"\",G90+F90*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X90*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B90=\"\",\"\",CE90*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B90=\"\",\"\",CE90*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B90=\"\",\"\",IF($A90=DATA!$A$2,CG90,CH89+CG90))","v":""}]
[{"$f":"Calcul_Perso!A91","v":""},{"$f":"Calcul_Perso!B91","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(B91=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A91+1,FALSE))","v":""},{"$f":"IF(A91=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A91+1,FALSE))","v":""},"",{"$f":"IF(A91=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B91<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B91>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF(AND(B91>='Parameters Corpo'!$C$46,B91<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF(Q91<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S91,'Calcul_Corpo_Loan+1%'!I91))","v":""},{"$f":"IF(A91=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T91,'Calcul_Corpo_Loan+1%'!J91))","v":""},{"$f":"IF(A91=\"\",\"\",W91*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A91=\"\",\"\",AA91*(1-'Parameters Corpo'!$C$33)+AC91)","v":""},{"$f":"IF(A91=\"\",\"\",G91+F91*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X91*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B91=\"\",\"\",CE91*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B91=\"\",\"\",CE91*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B91=\"\",\"\",IF($A91=DATA!$A$2,CG91,CH90+CG91))","v":""}]
[{"$f":"Calcul_Perso!A92","v":""},{"$f":"Calcul_Perso!B92","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(B92=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A92+1,FALSE))","v":""},{"$f":"IF(A92=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A92+1,FALSE))","v":""},"",{"$f":"IF(A92=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B92<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B92>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF(AND(B92>='Parameters Corpo'!$C$46,B92<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF(Q92<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S92,'Calcul_Corpo_Loan+1%'!I92))","v":""},{"$f":"IF(A92=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T92,'Calcul_Corpo_Loan+1%'!J92))","v":""},{"$f":"IF(A92=\"\",\"\",W92*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A92=\"\",\"\",AA92*(1-'Parameters Corpo'!$C$33)+AC92)","v":""},{"$f":"IF(A92=\"\",\"\",G92+F92*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X92*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B92=\"\",\"\",CE92*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B92=\"\",\"\",CE92*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B92=\"\",\"\",IF($A92=DATA!$A$2,CG92,CH91+CG92))","v":""}]
[{"$f":"Calcul_Perso!A93","v":""},{"$f":"Calcul_Perso!B93","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(B93=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A93+1,FALSE))","v":""},{"$f":"IF(A93=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A93+1,FALSE))","v":""},"",{"$f":"IF(A93=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B93<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B93>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF(AND(B93>='Parameters Corpo'!$C$46,B93<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF(Q93<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S93,'Calcul_Corpo_Loan+1%'!I93))","v":""},{"$f":"IF(A93=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T93,'Calcul_Corpo_Loan+1%'!J93))","v":""},{"$f":"IF(A93=\"\",\"\",W93*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A93=\"\",\"\",AA93*(1-'Parameters Corpo'!$C$33)+AC93)","v":""},{"$f":"IF(A93=\"\",\"\",G93+F93*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X93*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B93=\"\",\"\",CE93*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B93=\"\",\"\",CE93*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B93=\"\",\"\",IF($A93=DATA!$A$2,CG93,CH92+CG93))","v":""}]
[{"$f":"Calcul_Perso!A94","v":""},{"$f":"Calcul_Perso!B94","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(B94=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A94+1,FALSE))","v":""},{"$f":"IF(A94=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A94+1,FALSE))","v":""},"",{"$f":"IF(A94=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B94<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B94>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF(AND(B94>='Parameters Corpo'!$C$46,B94<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF(Q94<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S94,'Calcul_Corpo_Loan+1%'!I94))","v":""},{"$f":"IF(A94=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T94,'Calcul_Corpo_Loan+1%'!J94))","v":""},{"$f":"IF(A94=\"\",\"\",W94*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A94=\"\",\"\",AA94*(1-'Parameters Corpo'!$C$33)+AC94)","v":""},{"$f":"IF(A94=\"\",\"\",G94+F94*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X94*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B94=\"\",\"\",CE94*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B94=\"\",\"\",CE94*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B94=\"\",\"\",IF($A94=DATA!$A$2,CG94,CH93+CG94))","v":""}]
[{"$f":"Calcul_Perso!A95","v":""},{"$f":"Calcul_Perso!B95","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(B95=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A95+1,FALSE))","v":""},{"$f":"IF(A95=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A95+1,FALSE))","v":""},"",{"$f":"IF(A95=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B95<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B95>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF(AND(B95>='Parameters Corpo'!$C$46,B95<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF(Q95<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S95,'Calcul_Corpo_Loan+1%'!I95))","v":""},{"$f":"IF(A95=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T95,'Calcul_Corpo_Loan+1%'!J95))","v":""},{"$f":"IF(A95=\"\",\"\",W95*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A95=\"\",\"\",AA95*(1-'Parameters Corpo'!$C$33)+AC95)","v":""},{"$f":"IF(A95=\"\",\"\",G95+F95*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X95*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B95=\"\",\"\",CE95*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B95=\"\",\"\",CE95*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B95=\"\",\"\",IF($A95=DATA!$A$2,CG95,CH94+CG95))","v":""}]
[{"$f":"Calcul_Perso!A96","v":""},{"$f":"Calcul_Perso!B96","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(B96=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A96+1,FALSE))","v":""},{"$f":"IF(A96=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A96+1,FALSE))","v":""},"",{"$f":"IF(A96=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B96<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B96>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF(AND(B96>='Parameters Corpo'!$C$46,B96<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF(Q96<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S96,'Calcul_Corpo_Loan+1%'!I96))","v":""},{"$f":"IF(A96=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T96,'Calcul_Corpo_Loan+1%'!J96))","v":""},{"$f":"IF(A96=\"\",\"\",W96*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A96=\"\",\"\",AA96*(1-'Parameters Corpo'!$C$33)+AC96)","v":""},{"$f":"IF(A96=\"\",\"\",G96+F96*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X96*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B96=\"\",\"\",CE96*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B96=\"\",\"\",CE96*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B96=\"\",\"\",IF($A96=DATA!$A$2,CG96,CH95+CG96))","v":""}]
[{"$f":"Calcul_Perso!A97","v":""},{"$f":"Calcul_Perso!B97","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(B97=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A97+1,FALSE))","v":""},{"$f":"IF(A97=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A97+1,FALSE))","v":""},"",{"$f":"IF(A97=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B97<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B97>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF(AND(B97>='Parameters Corpo'!$C$46,B97<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF(Q97<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S97,'Calcul_Corpo_Loan+1%'!I97))","v":""},{"$f":"IF(A97=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T97,'Calcul_Corpo_Loan+1%'!J97))","v":""},{"$f":"IF(A97=\"\",\"\",W97*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A97=\"\",\"\",AA97*(1-'Parameters Corpo'!$C$33)+AC97)","v":""},{"$f":"IF(A97=\"\",\"\",G97+F97*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X97*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B97=\"\",\"\",CE97*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B97=\"\",\"\",CE97*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B97=\"\",\"\",IF($A97=DATA!$A$2,CG97,CH96+CG97))","v":""}]
[{"$f":"Calcul_Perso!A98","v":""},{"$f":"Calcul_Perso!B98","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(B98=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A98+1,FALSE))","v":""},{"$f":"IF(A98=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A98+1,FALSE))","v":""},"",{"$f":"IF(A98=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B98<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B98>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF(AND(B98>='Parameters Corpo'!$C$46,B98<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF(Q98<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S98,'Calcul_Corpo_Loan+1%'!I98))","v":""},{"$f":"IF(A98=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T98,'Calcul_Corpo_Loan+1%'!J98))","v":""},{"$f":"IF(A98=\"\",\"\",W98*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A98=\"\",\"\",AA98*(1-'Parameters Corpo'!$C$33)+AC98)","v":""},{"$f":"IF(A98=\"\",\"\",G98+F98*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X98*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B98=\"\",\"\",CE98*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B98=\"\",\"\",CE98*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B98=\"\",\"\",IF($A98=DATA!$A$2,CG98,CH97+CG98))","v":""}]
[{"$f":"Calcul_Perso!A99","v":""},{"$f":"Calcul_Perso!B99","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(B99=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A99+1,FALSE))","v":""},{"$f":"IF(A99=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A99+1,FALSE))","v":""},"",{"$f":"IF(A99=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B99<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B99>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF(AND(B99>='Parameters Corpo'!$C$46,B99<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF(Q99<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S99,'Calcul_Corpo_Loan+1%'!I99))","v":""},{"$f":"IF(A99=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T99,'Calcul_Corpo_Loan+1%'!J99))","v":""},{"$f":"IF(A99=\"\",\"\",W99*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A99=\"\",\"\",AA99*(1-'Parameters Corpo'!$C$33)+AC99)","v":""},{"$f":"IF(A99=\"\",\"\",G99+F99*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X99*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B99=\"\",\"\",CE99*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B99=\"\",\"\",CE99*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B99=\"\",\"\",IF($A99=DATA!$A$2,CG99,CH98+CG99))","v":""}]
[{"$f":"Calcul_Perso!A100","v":""},{"$f":"Calcul_Perso!B100","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(B100=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A100+1,FALSE))","v":""},{"$f":"IF(A100=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A100+1,FALSE))","v":""},"",{"$f":"IF(A100=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B100<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B100>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF(AND(B100>='Parameters Corpo'!$C$46,B100<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF(Q100<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S100,'Calcul_Corpo_Loan+1%'!I100))","v":""},{"$f":"IF(A100=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T100,'Calcul_Corpo_Loan+1%'!J100))","v":""},{"$f":"IF(A100=\"\",\"\",W100*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A100=\"\",\"\",AA100*(1-'Parameters Corpo'!$C$33)+AC100)","v":""},{"$f":"IF(A100=\"\",\"\",G100+F100*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X100*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B100=\"\",\"\",CE100*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B100=\"\",\"\",CE100*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B100=\"\",\"\",IF($A100=DATA!$A$2,CG100,CH99+CG100))","v":""}]
[{"$f":"Calcul_Perso!A101","v":""},{"$f":"Calcul_Perso!B101","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(B101=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A101+1,FALSE))","v":""},{"$f":"IF(A101=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A101+1,FALSE))","v":""},"",{"$f":"IF(A101=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B101<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B101>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF(AND(B101>='Parameters Corpo'!$C$46,B101<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF(Q101<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S101,'Calcul_Corpo_Loan+1%'!I101))","v":""},{"$f":"IF(A101=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T101,'Calcul_Corpo_Loan+1%'!J101))","v":""},{"$f":"IF(A101=\"\",\"\",W101*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A101=\"\",\"\",AA101*(1-'Parameters Corpo'!$C$33)+AC101)","v":""},{"$f":"IF(A101=\"\",\"\",G101+F101*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X101*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B101=\"\",\"\",CE101*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B101=\"\",\"\",CE101*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B101=\"\",\"\",IF($A101=DATA!$A$2,CG101,CH100+CG101))","v":""}]
[{"$f":"Calcul_Perso!A102","v":""},{"$f":"Calcul_Perso!B102","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(B102=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A102+1,FALSE))","v":""},{"$f":"IF(A102=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A102+1,FALSE))","v":""},"",{"$f":"IF(A102=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B102<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B102>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF(AND(B102>='Parameters Corpo'!$C$46,B102<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF(Q102<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S102,'Calcul_Corpo_Loan+1%'!I102))","v":""},{"$f":"IF(A102=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T102,'Calcul_Corpo_Loan+1%'!J102))","v":""},{"$f":"IF(A102=\"\",\"\",W102*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A102=\"\",\"\",AA102*(1-'Parameters Corpo'!$C$33)+AC102)","v":""},{"$f":"IF(A102=\"\",\"\",G102+F102*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X102*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B102=\"\",\"\",CE102*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B102=\"\",\"\",CE102*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B102=\"\",\"\",IF($A102=DATA!$A$2,CG102,CH101+CG102))","v":""}]
[{"$f":"Calcul_Perso!A103","v":""},{"$f":"Calcul_Perso!B103","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(B103=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A103+1,FALSE))","v":""},{"$f":"IF(A103=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A103+1,FALSE))","v":""},"",{"$f":"IF(A103=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B103<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B103>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF(AND(B103>='Parameters Corpo'!$C$46,B103<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF(Q103<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S103,'Calcul_Corpo_Loan+1%'!I103))","v":""},{"$f":"IF(A103=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T103,'Calcul_Corpo_Loan+1%'!J103))","v":""},{"$f":"IF(A103=\"\",\"\",W103*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A103=\"\",\"\",AA103*(1-'Parameters Corpo'!$C$33)+AC103)","v":""},{"$f":"IF(A103=\"\",\"\",G103+F103*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X103*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B103=\"\",\"\",CE103*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B103=\"\",\"\",CE103*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B103=\"\",\"\",IF($A103=DATA!$A$2,CG103,CH102+CG103))","v":""}]
[{"$f":"Calcul_Perso!A104","v":""},{"$f":"Calcul_Perso!B104","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(B104=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A104+1,FALSE))","v":""},{"$f":"IF(A104=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A104+1,FALSE))","v":""},"",{"$f":"IF(A104=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B104<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B104>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF(AND(B104>='Parameters Corpo'!$C$46,B104<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF(Q104<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S104,'Calcul_Corpo_Loan+1%'!I104))","v":""},{"$f":"IF(A104=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T104,'Calcul_Corpo_Loan+1%'!J104))","v":""},{"$f":"IF(A104=\"\",\"\",W104*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A104=\"\",\"\",AA104*(1-'Parameters Corpo'!$C$33)+AC104)","v":""},{"$f":"IF(A104=\"\",\"\",G104+F104*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X104*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B104=\"\",\"\",CE104*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B104=\"\",\"\",CE104*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B104=\"\",\"\",IF($A104=DATA!$A$2,CG104,CH103+CG104))","v":""}]
[{"$f":"Calcul_Perso!A105","v":""},{"$f":"Calcul_Perso!B105","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(B105=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A105+1,FALSE))","v":""},{"$f":"IF(A105=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A105+1,FALSE))","v":""},"",{"$f":"IF(A105=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B105<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B105>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF(AND(B105>='Parameters Corpo'!$C$46,B105<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF(Q105<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S105,'Calcul_Corpo_Loan+1%'!I105))","v":""},{"$f":"IF(A105=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T105,'Calcul_Corpo_Loan+1%'!J105))","v":""},{"$f":"IF(A105=\"\",\"\",W105*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A105=\"\",\"\",AA105*(1-'Parameters Corpo'!$C$33)+AC105)","v":""},{"$f":"IF(A105=\"\",\"\",G105+F105*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X105*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B105=\"\",\"\",CE105*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B105=\"\",\"\",CE105*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B105=\"\",\"\",IF($A105=DATA!$A$2,CG105,CH104+CG105))","v":""}]
[{"$f":"Calcul_Perso!A106","v":""},{"$f":"Calcul_Perso!B106","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(B106=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A106+1,FALSE))","v":""},{"$f":"IF(A106=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A106+1,FALSE))","v":""},"",{"$f":"IF(A106=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B106<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B106>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF(AND(B106>='Parameters Corpo'!$C$46,B106<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF(Q106<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S106,'Calcul_Corpo_Loan+1%'!I106))","v":""},{"$f":"IF(A106=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T106,'Calcul_Corpo_Loan+1%'!J106))","v":""},{"$f":"IF(A106=\"\",\"\",W106*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A106=\"\",\"\",AA106*(1-'Parameters Corpo'!$C$33)+AC106)","v":""},{"$f":"IF(A106=\"\",\"\",G106+F106*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X106*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B106=\"\",\"\",CE106*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B106=\"\",\"\",CE106*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B106=\"\",\"\",IF($A106=DATA!$A$2,CG106,CH105+CG106))","v":""}]
[{"$f":"Calcul_Perso!A107","v":""},{"$f":"Calcul_Perso!B107","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($C$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($D$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(B107=\"\",\"\",HLOOKUP($E$7,DATA!A:BZ,A107+1,FALSE))","v":""},{"$f":"IF(A107=\"\",\"\",HLOOKUP($F$7,DATA!A:BZ,A107+1,FALSE))","v":""},"",{"$f":"IF(A107=\"\",\"\",IF(AND('Calcul_Corpo_Loan+1%'!B107<='Parameters Corpo'!$C$50,'Calcul_Corpo_Loan+1%'!B107>='Parameters Corpo'!$C$49),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF(AND(B107>='Parameters Corpo'!$C$46,B107<='Parameters Corpo'!$C$47),\"VRAI\",\"FAUX\"))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF(Q107<'Parameters Corpo'!$C$52,TRUE,FALSE))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!S107,'Calcul_Corpo_Loan+1%'!I107))","v":""},{"$f":"IF(A107=\"\",\"\",IF($W$2=\"A\",'Calcul_Corpo_Loan+1%'!T107,'Calcul_Corpo_Loan+1%'!J107))","v":""},{"$f":"IF(A107=\"\",\"\",W107*(1-'Parameters Corpo'!$C$33))","v":""},"","","","",{"$f":"IF(A107=\"\",\"\",AA107*(1-'Parameters Corpo'!$C$33)+AC107)","v":""},{"$f":"IF(A107=\"\",\"\",G107+F107*(1-'Parameters Corpo'!$C$33))","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),X107*'Parameters Corpo'!$C$42,0))","v":""},"","","",{"$f":"IF($B107=\"\",\"\",CE107*'Parameters Corpo'!$C$32)","v":""},{"$f":"IF($B107=\"\",\"\",CE107*'Parameters Corpo'!$C$34)","v":""},{"$f":"IF($B107=\"\",\"\",IF($A107=DATA!$A$2,CG107,CH106+CG107))","v":""}]

{"sheet":"Report p.0 - Main page - Perso","index":30,"n_rows":74,"n_cols":4,"rows_kept":74,"cut":false,"hidden":true,"merged":[[10,0,52,2]]}
[{"$f":"'Parameters Perso'!A1:H1","v":"Insured Retirement Strategy - Personal"}]
[]
[]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C23,LibellésRapport!D23)","v":"Prepared for:"},null,{"$f":"IF(OR('Parameters Perso'!C17=\"\",'Parameters Perso'!C17=0),\"\",'Parameters Perso'!C17)","v":""}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C24,LibellésRapport!D24)","v":"Prepared on:"},null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C4,LibellésRapport!D4)","v":"February 21th, 2025"}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C25,LibellésRapport!D25)","v":"Prepared by:"},null,{"$f":"IF(OR('Parameters Perso'!C5=\"\",'Parameters Perso'!C5=0),\"\",'Parameters Perso'!C5)","v":""}]
[]
[]
[]
[]
[{"$f":"LibellésParametersPerso!H17","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C28,LibellésRapport!D28)","v":"iA Financial Group is a business name and trademark of"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C29,LibellésRapport!D29)","v":"Industrial Alliance Insurance and Financial Services Inc."}]

{"sheet":"Report p.1a- EN - Perso","index":31,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Personal Insured Retirement Strategy"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- EN - Perso","index":32,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Personal Insured Retirement Strategy"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- EN - Perso","index":33,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Personal Insured Retirement Strategy"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1a- FR - Perso","index":34,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite (SAR) - Particulier"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- FR - Perso","index":35,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite (SAR) - Particulier"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- FR - Perso","index":36,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite (SAR) - Particulier"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.2 - Assumption - Perso","index":37,"n_rows":51,"n_cols":30,"rows_kept":51,"cut":false,"hidden":true,"merged":[[33,1,33,6],[35,7,35,9],[33,7,33,9],[34,7,34,9],[25,1,25,6],[25,7,25,8],[27,5,27,6],[28,7,28,8],[22,16,22,18],[23,1,23,4],[23,13,23,15],[23,16,23,18],[24,2,24,12],[22,1,22,4],[22,13,22,15],[50,3,54,18],[34,1,34,6],[35,1,35,6],[40,3,42,18],[44,3,48,18],[21,16,21,18],[10,1,10,5],[10,6,10,7],[11,1,11,5],[11,16,11,18],[18,1,18,4],[18,5,18,11],[18,13,18,15],[18,16,18,18],[19,1,19,4],[19,5,19,6],[21,1,21,4],[21,5,21,6],[21,13,21,15],[9,6,9,7],[4,1,4,4],[5,1,5,4],[6,1,6,4],[7,16,7,18],[8,16,8,18],[9,1,9,5]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C34,LibellésRapport!D34)","v":"Identification & Summary of Assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:T1)","v":145.5},145.44,{"$f":"AC1-AB1","v":-6.0000000000002274E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A52)","v":1061.5},1119.75,{"$f":"AC2-AB2","v":58.25}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C64,LibellésRapport!D64)","v":"Identification"}]
[]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C66,LibellésRapport!D66)","v":"Applicant :"},null,null,null,{"$f":"IF(OR('Parameters Perso'!C17=\"\",'Parameters Perso'!C17=0),\"\",'Parameters Perso'!C17)","v":""}]
[null,{"$f":"IF(AND(B7=\"\",'Parameters Perso'!M1=\"A\"),LibellésRapport!C67,IF(AND(B7<>\"\",'Parameters Perso'!M1=\"A\"),LibellésRapport!D67,IF(AND(B7=\"\",'Parameters Perso'!M1=\"F\"),LibellésRapport!E67,LibellésRapport!F67)))","v":"Insured :"},null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C68,LibellésRapport!D68)","v":"Male, 0 yrs old, Non-smoker"}]
[null,{"$f":"IF(AND(F7=\"\",'Parameters Perso'!M1=\"A\"),LibellésRapport!C69,IF(AND(F7<>\"\",'Parameters Perso'!M1=\"A\"),LibellésRapport!D69,IF(AND(F7=\"\",'Parameters Perso'!M1=\"F\"),LibellésRapport!E69,LibellésRapport!F69)))","v":""},null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C70,LibellésRapport!D70)","v":""}]
[]
[]
[null,{"$f":"'Parameters Perso'!B22","v":"Product :"},null,null,null,null,{"$f":"'Parameters Perso'!C22","v":0}]
[null,{"$f":"'Parameters Perso'!B23","v":"Initial Coverage amount : "},null,null,null,null,{"$f":"'Parameters Perso'!C23","v":0}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C71,LibellésRapport!D71)","v":"Investment rate :"},null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C47,LibellésRapport!D47)","v":"See the rate in the EVO illustration"}]
[]
[]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C35,LibellésRapport!D35)","v":"Insured Retirement Strategy "}]
[]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C36,LibellésRapport!D36)","v":"Loan information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C48,LibellésRapport!D48)","v":"Alternate investment"}]
[]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C74,LibellésRapport!D74)","v":"Borrower :"},null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C75,LibellésRapport!D75)","v":"Individual"},null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C49,LibellésRapport!D49)","v":"Rate*: "},null,null,{"$f":"'Parameters Perso'!C71","v":0.05}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C37,LibellésRapport!D37)","v":"Loan Rate : "},null,null,null,{"$f":"'Parameters Perso'!C37","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C50,LibellésRapport!D50)","v":"Allocation (%)"}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C76,LibellésRapport!D76)","v":"Annual Loan :"},null,null,null,{"$f":"IF('Parameters Perso'!C39=\"A\",'Parameters Perso'!C41,\"Maximum\")","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C51,LibellésRapport!D51)","v":"Interest"},null,null,{"$f":"'Parameters Perso'!C57","v":0.3}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C77,LibellésRapport!D77)","v":"From Age :"},null,null,null,{"$f":"IF('Parameters Perso'!C39=\"A\",'Parameters Perso'!C42,'Parameters Perso'!C45)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C52,LibellésRapport!D52)","v":"Dividend"},null,null,{"$f":"'Parameters Perso'!C61","v":0.3}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C78,LibellésRapport!D78)","v":"To Age : "},null,null,null,{"$f":"IF('Parameters Perso'!$C$39=\"A\",IF('Parameters Perso'!M1=\"A\",'Parameters Perso'!C43&\" or until \" & 'Input Classe Actif & SAR'!$E$54*100 & \"% LTV ratio\",'Parameters Perso'!C43&\" ou jusqu'à  \" & 'Input Classe Actif & SAR'!$E$54*100 & \"% de ratio prêt/valeur\"),'Parameters Perso'!C46)","v":"0 or until 90% LTV ratio"},null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C53,LibellésRapport!D53)","v":"Capital Gain"},null,null,{"$f":"'Parameters Perso'!C65","v":0.4}]
[null,null,{"$f":"IF(AND(Calcul_Perso!S5=1,'Parameters Perso'!C39=\"A\"),LibellésParametersPerso!C63,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C54,LibellésRapport!D54)","v":"* Average"}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C42,LibellésRapport!D42)","v":"Maximum Loan to Value ratio"},null,null,null,null,null,{"$f":"'Parameters Perso'!C48","v":0.9}]
[]
[null,{"$f":"IF(OR('Parameters Perso'!C22='Mapping (2)'!F2,'Parameters Perso'!C22='Mapping (2)'!C2),IF('Parameters Perso'!M1=\"A\",LibellésRapport!C145,LibellésRapport!D145),\"\")","v":""},null,null,null,{"$f":"IF(OR('Parameters Perso'!C22='Mapping (2)'!F2,'Parameters Perso'!C22='Mapping (2)'!C2),'Parameters Perso'!F23,\"\")","v":""}]
[]
[]
[]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C55,LibellésRapport!D55)","v":"Tax rates"}]
[]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C56,LibellésRapport!D56)","v":"Marginal tax rate :"},null,null,null,null,null,{"$f":"'Parameters Perso'!C30","v":0.50240000000000007}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C57,LibellésRapport!D57)","v":"Dividend tax rate :"},null,null,null,null,null,{"$f":"'Parameters Perso'!C31","v":0.35880000000000001}]
[null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C58,LibellésRapport!D58)","v":"Capital Gain tax rate :"},null,null,null,null,null,{"$f":"'Parameters Perso'!C32","v":"25.12% - 25.12%"}]
[]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C59,LibellésRapport!D59)","v":"* This Insured Retirement Strategy illustration must be read with your life insurance product illustration and is incomplete without it. It is based on the assumptions above, and those contained in the life insurance product illustration."}]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C60,LibellésRapport!D60)","v":"The assumptions used are not guarantees and the variation may have an impact, upward or downward, on the value of your investment. For example, tax treatment and tax rates are based on legislation applicable at the date of the illustration. They may change or may not apply to your situation, which would have an impact on the amounts illustrated. The illustration does not constitute legal or tax advice."}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C61,LibellésRapport!D61)","v":"The loan illustrated is not offered by iA Financial Group. Conditions specific to your loan that are not illustrated may apply. For example, the lender may generally require the payment of an additional premium or repayment of the loan if the loan to cash surrender value ratio grows over a maximum percentage or, failing that, effect a redemption which could trigger a taxable disposition. The interest rate for loan may also vary more than illustrated."}]

{"sheet":"Report p.3 - CF - Perso","index":38,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[1,6,1,8],[5,3,5,7],[5,8,5,10]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C63,LibellésRapport!D63)","v":"Summary of Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:L1)","v":145.43998718261719},145.44,{"$f":"Q1-P1","v":1.2817382810226263E-5},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A70)","v":1308.75},1119.75,{"$f":"Q2-P2","v":-189}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C80,LibellésRapport!D80)","v":"Insured Retirement Strategy"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C65,LibellésRapport!D65)","v":"No laps"}]
[]
[]
[null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C81,LibellésRapport!D81)","v":"Insured Retirement Strategy"},null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C82,LibellésRapport!D82)","v":"Alternate Investment Strategy"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C83,LibellésRapport!D83)","v":"Year"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C84,LibellésRapport!D84)","v":"Age"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C85,LibellésRapport!D85)","v":"Annual Deposits"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C86,LibellésRapport!D86)","v":"Cash Surrender value"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C87,LibellésRapport!D87)","v":"Annual Loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C88,LibellésRapport!D88)","v":"Total Loan Balance"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C89,LibellésRapport!D89)","v":"Net Estate value"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C90,LibellésRapport!D90)","v":"IRR (%)"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C91,LibellésRapport!D91)","v":"Annual Income"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C92,LibellésRapport!D92)","v":"Net Estate value"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C93,LibellésRapport!D93)","v":"IRR (%)"},null,null,{"$f":"SUM(N8:N107)","v":{"$error":"#VALUE!"}},null,null,"Alt inv 0"]
[{"$f":"IF(N8=0,Calcul_Perso!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R8,Calcul_Perso!G8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S8,Calcul_Perso!H8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V8,Calcul_Perso!K8))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A8=\"\",N8=1),\"\",'IRR Perso'!D6)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Perso!X8*Q8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B8=\"\",\"\",Calcul_Perso!AW8*Q8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IFERROR('IRR Perso'!D114*Q8,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S8,Calcul_Perso!H8)>Calcul_Perso!D8*'Parameters Perso'!$C$48,1,0)","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}},8,1]
[{"$f":"IF(N9=0,Calcul_Perso!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R9,Calcul_Perso!G9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S9,Calcul_Perso!H9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V9,Calcul_Perso!K9))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A9=\"\",N9=1),\"\",'IRR Perso'!D7)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Perso!X9*Q9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B9=\"\",\"\",Calcul_Perso!AW9*Q9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IFERROR('IRR Perso'!D115*Q9,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N8=1,1,IF(Calcul_Perso!A9=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S9,Calcul_Perso!H9)>Calcul_Perso!D9*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O8+1","v":{"$error":"#VALUE!"}},9,{"$f":"IF(Calcul_Perso!AR8<0,0,1)","v":1}]
[{"$f":"IF(N10=0,Calcul_Perso!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!C10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R10,Calcul_Perso!G10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S10,Calcul_Perso!H10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V10,Calcul_Perso!K10))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A10=\"\",N10=1),\"\",'IRR Perso'!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Perso!X10*Q10)","v":{"$error":"#VALUE!"}},{"$f":"IF(B10=\"\",\"\",Calcul_Perso!AW10*Q10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IFERROR('IRR Perso'!D116*Q10,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N9=1,1,IF(Calcul_Perso!A10=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S10,Calcul_Perso!H10)>Calcul_Perso!D10*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O9+1","v":{"$error":"#VALUE!"}},10,{"$f":"IF(Calcul_Perso!AR9<0,0,1)","v":1}]
[{"$f":"IF(N11=0,Calcul_Perso!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!C11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R11,Calcul_Perso!G11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S11,Calcul_Perso!H11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V11,Calcul_Perso!K11))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A11=\"\",N11=1),\"\",'IRR Perso'!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Perso!X11*Q11)","v":{"$error":"#VALUE!"}},{"$f":"IF(B11=\"\",\"\",Calcul_Perso!AW11*Q11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IFERROR('IRR Perso'!D117*Q11,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N10=1,1,IF(Calcul_Perso!A11=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S11,Calcul_Perso!H11)>Calcul_Perso!D11*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},11,{"$f":"IF(Calcul_Perso!AR10<0,0,1)","v":1}]
[{"$f":"IF(N12=0,Calcul_Perso!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!C12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R12,Calcul_Perso!G12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S12,Calcul_Perso!H12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V12,Calcul_Perso!K12))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A12=\"\",N12=1),\"\",'IRR Perso'!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Perso!X12*Q12)","v":{"$error":"#VALUE!"}},{"$f":"IF(B12=\"\",\"\",Calcul_Perso!AW12*Q12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IFERROR('IRR Perso'!D118*Q12,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N11=1,1,IF(Calcul_Perso!A12=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S12,Calcul_Perso!H12)>Calcul_Perso!D12*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},12,{"$f":"IF(Calcul_Perso!AR11<0,0,1)","v":1}]
[{"$f":"IF(N13=0,Calcul_Perso!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!C13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R13,Calcul_Perso!G13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S13,Calcul_Perso!H13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V13,Calcul_Perso!K13))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A13=\"\",N13=1),\"\",'IRR Perso'!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Perso!X13*Q13)","v":{"$error":"#VALUE!"}},{"$f":"IF(B13=\"\",\"\",Calcul_Perso!AW13*Q13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IFERROR('IRR Perso'!D119*Q13,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N12=1,1,IF(Calcul_Perso!A13=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S13,Calcul_Perso!H13)>Calcul_Perso!D13*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},13,{"$f":"IF(Calcul_Perso!AR12<0,0,1)","v":1}]
[{"$f":"IF(N14=0,Calcul_Perso!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!C14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R14,Calcul_Perso!G14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S14,Calcul_Perso!H14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V14,Calcul_Perso!K14))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A14=\"\",N14=1),\"\",'IRR Perso'!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Perso!X14*Q14)","v":{"$error":"#VALUE!"}},{"$f":"IF(B14=\"\",\"\",Calcul_Perso!AW14*Q14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IFERROR('IRR Perso'!D120*Q14,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N13=1,1,IF(Calcul_Perso!A14=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S14,Calcul_Perso!H14)>Calcul_Perso!D14*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},14,{"$f":"IF(Calcul_Perso!AR13<0,0,1)","v":1}]
[{"$f":"IF(N15=0,Calcul_Perso!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!C15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R15,Calcul_Perso!G15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S15,Calcul_Perso!H15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V15,Calcul_Perso!K15))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A15=\"\",N15=1),\"\",'IRR Perso'!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Perso!X15*Q15)","v":{"$error":"#VALUE!"}},{"$f":"IF(B15=\"\",\"\",Calcul_Perso!AW15*Q15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IFERROR('IRR Perso'!D121*Q15,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N14=1,1,IF(Calcul_Perso!A15=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S15,Calcul_Perso!H15)>Calcul_Perso!D15*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15,{"$f":"IF(Calcul_Perso!AR14<0,0,1)","v":1}]
[{"$f":"IF(N16=0,Calcul_Perso!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!C16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R16,Calcul_Perso!G16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S16,Calcul_Perso!H16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V16,Calcul_Perso!K16))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A16=\"\",N16=1),\"\",'IRR Perso'!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Perso!X16*Q16)","v":{"$error":"#VALUE!"}},{"$f":"IF(B16=\"\",\"\",Calcul_Perso!AW16*Q16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IFERROR('IRR Perso'!D122*Q16,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N15=1,1,IF(Calcul_Perso!A16=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S16,Calcul_Perso!H16)>Calcul_Perso!D16*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},16,{"$f":"IF(Calcul_Perso!AR15<0,0,1)","v":1}]
[{"$f":"IF(N17=0,Calcul_Perso!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!C17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R17,Calcul_Perso!G17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S17,Calcul_Perso!H17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V17,Calcul_Perso!K17))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A17=\"\",N17=1),\"\",'IRR Perso'!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Perso!X17*Q17)","v":{"$error":"#VALUE!"}},{"$f":"IF(B17=\"\",\"\",Calcul_Perso!AW17*Q17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IFERROR('IRR Perso'!D123*Q17,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N16=1,1,IF(Calcul_Perso!A17=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S17,Calcul_Perso!H17)>Calcul_Perso!D17*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},17,{"$f":"IF(Calcul_Perso!AR16<0,0,1)","v":1}]
[{"$f":"IF(N18=0,Calcul_Perso!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!C18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R18,Calcul_Perso!G18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S18,Calcul_Perso!H18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V18,Calcul_Perso!K18))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A18=\"\",N18=1),\"\",'IRR Perso'!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Perso!X18*Q18)","v":{"$error":"#VALUE!"}},{"$f":"IF(B18=\"\",\"\",Calcul_Perso!AW18*Q18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IFERROR('IRR Perso'!D124*Q18,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N17=1,1,IF(Calcul_Perso!A18=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S18,Calcul_Perso!H18)>Calcul_Perso!D18*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},18,{"$f":"IF(Calcul_Perso!AR17<0,0,1)","v":1}]
[{"$f":"IF(N19=0,Calcul_Perso!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!C19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R19,Calcul_Perso!G19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S19,Calcul_Perso!H19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V19,Calcul_Perso!K19))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A19=\"\",N19=1),\"\",'IRR Perso'!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Perso!X19*Q19)","v":{"$error":"#VALUE!"}},{"$f":"IF(B19=\"\",\"\",Calcul_Perso!AW19*Q19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IFERROR('IRR Perso'!D125*Q19,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N18=1,1,IF(Calcul_Perso!A19=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S19,Calcul_Perso!H19)>Calcul_Perso!D19*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19,{"$f":"IF(Calcul_Perso!AR18<0,0,1)","v":1}]
[{"$f":"IF(N20=0,Calcul_Perso!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!C20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R20,Calcul_Perso!G20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S20,Calcul_Perso!H20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V20,Calcul_Perso!K20))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A20=\"\",N20=1),\"\",'IRR Perso'!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Perso!X20*Q20)","v":{"$error":"#VALUE!"}},{"$f":"IF(B20=\"\",\"\",Calcul_Perso!AW20*Q20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IFERROR('IRR Perso'!D126*Q20,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N19=1,1,IF(Calcul_Perso!A20=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S20,Calcul_Perso!H20)>Calcul_Perso!D20*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},20,{"$f":"IF(Calcul_Perso!AR19<0,0,1)","v":1}]
[{"$f":"IF(N21=0,Calcul_Perso!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!C21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R21,Calcul_Perso!G21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S21,Calcul_Perso!H21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V21,Calcul_Perso!K21))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A21=\"\",N21=1),\"\",'IRR Perso'!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Perso!X21*Q21)","v":{"$error":"#VALUE!"}},{"$f":"IF(B21=\"\",\"\",Calcul_Perso!AW21*Q21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IFERROR('IRR Perso'!D127*Q21,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N20=1,1,IF(Calcul_Perso!A21=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S21,Calcul_Perso!H21)>Calcul_Perso!D21*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},21,{"$f":"IF(Calcul_Perso!AR20<0,0,1)","v":1}]
[{"$f":"IF(N22=0,Calcul_Perso!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!C22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R22,Calcul_Perso!G22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S22,Calcul_Perso!H22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V22,Calcul_Perso!K22))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A22=\"\",N22=1),\"\",'IRR Perso'!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Perso!X22*Q22)","v":{"$error":"#VALUE!"}},{"$f":"IF(B22=\"\",\"\",Calcul_Perso!AW22*Q22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IFERROR('IRR Perso'!D128*Q22,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N21=1,1,IF(Calcul_Perso!A22=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S22,Calcul_Perso!H22)>Calcul_Perso!D22*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},22,{"$f":"IF(Calcul_Perso!AR21<0,0,1)","v":1}]
[{"$f":"IF(N23=0,Calcul_Perso!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!C23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R23,Calcul_Perso!G23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S23,Calcul_Perso!H23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V23,Calcul_Perso!K23))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A23=\"\",N23=1),\"\",'IRR Perso'!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Perso!X23*Q23)","v":{"$error":"#VALUE!"}},{"$f":"IF(B23=\"\",\"\",Calcul_Perso!AW23*Q23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IFERROR('IRR Perso'!D129*Q23,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N22=1,1,IF(Calcul_Perso!A23=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S23,Calcul_Perso!H23)>Calcul_Perso!D23*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},23,{"$f":"IF(Calcul_Perso!AR22<0,0,1)","v":1}]
[{"$f":"IF(N24=0,Calcul_Perso!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!C24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R24,Calcul_Perso!G24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S24,Calcul_Perso!H24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V24,Calcul_Perso!K24))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A24=\"\",N24=1),\"\",'IRR Perso'!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Perso!X24*Q24)","v":{"$error":"#VALUE!"}},{"$f":"IF(B24=\"\",\"\",Calcul_Perso!AW24*Q24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IFERROR('IRR Perso'!D130*Q24,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N23=1,1,IF(Calcul_Perso!A24=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S24,Calcul_Perso!H24)>Calcul_Perso!D24*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},24,{"$f":"IF(Calcul_Perso!AR23<0,0,1)","v":1}]
[{"$f":"IF(N25=0,Calcul_Perso!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!C25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R25,Calcul_Perso!G25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S25,Calcul_Perso!H25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V25,Calcul_Perso!K25))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A25=\"\",N25=1),\"\",'IRR Perso'!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Perso!X25*Q25)","v":{"$error":"#VALUE!"}},{"$f":"IF(B25=\"\",\"\",Calcul_Perso!AW25*Q25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IFERROR('IRR Perso'!D131*Q25,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N24=1,1,IF(Calcul_Perso!A25=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S25,Calcul_Perso!H25)>Calcul_Perso!D25*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},25,{"$f":"IF(Calcul_Perso!AR24<0,0,1)","v":1}]
[{"$f":"IF(N26=0,Calcul_Perso!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!C26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R26,Calcul_Perso!G26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S26,Calcul_Perso!H26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V26,Calcul_Perso!K26))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A26=\"\",N26=1),\"\",'IRR Perso'!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Perso!X26*Q26)","v":{"$error":"#VALUE!"}},{"$f":"IF(B26=\"\",\"\",Calcul_Perso!AW26*Q26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IFERROR('IRR Perso'!D132*Q26,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N25=1,1,IF(Calcul_Perso!A26=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S26,Calcul_Perso!H26)>Calcul_Perso!D26*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},26,{"$f":"IF(Calcul_Perso!AR25<0,0,1)","v":1}]
[{"$f":"IF(N27=0,Calcul_Perso!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!C27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R27,Calcul_Perso!G27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S27,Calcul_Perso!H27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V27,Calcul_Perso!K27))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A27=\"\",N27=1),\"\",'IRR Perso'!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Perso!X27*Q27)","v":{"$error":"#VALUE!"}},{"$f":"IF(B27=\"\",\"\",Calcul_Perso!AW27*Q27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IFERROR('IRR Perso'!D133*Q27,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N26=1,1,IF(Calcul_Perso!A27=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S27,Calcul_Perso!H27)>Calcul_Perso!D27*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},27,{"$f":"IF(Calcul_Perso!AR26<0,0,1)","v":1}]
[{"$f":"IF(N28=0,Calcul_Perso!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!C28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R28,Calcul_Perso!G28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S28,Calcul_Perso!H28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V28,Calcul_Perso!K28))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A28=\"\",N28=1),\"\",'IRR Perso'!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Perso!X28*Q28)","v":{"$error":"#VALUE!"}},{"$f":"IF(B28=\"\",\"\",Calcul_Perso!AW28*Q28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IFERROR('IRR Perso'!D134*Q28,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N27=1,1,IF(Calcul_Perso!A28=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S28,Calcul_Perso!H28)>Calcul_Perso!D28*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},28,{"$f":"IF(Calcul_Perso!AR27<0,0,1)","v":1}]
[{"$f":"IF(N29=0,Calcul_Perso!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!C29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R29,Calcul_Perso!G29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S29,Calcul_Perso!H29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V29,Calcul_Perso!K29))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A29=\"\",N29=1),\"\",'IRR Perso'!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Perso!X29*Q29)","v":{"$error":"#VALUE!"}},{"$f":"IF(B29=\"\",\"\",Calcul_Perso!AW29*Q29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IFERROR('IRR Perso'!D135*Q29,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N28=1,1,IF(Calcul_Perso!A29=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S29,Calcul_Perso!H29)>Calcul_Perso!D29*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},29,{"$f":"IF(Calcul_Perso!AR28<0,0,1)","v":1}]
[{"$f":"IF(N30=0,Calcul_Perso!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R30,Calcul_Perso!G30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S30,Calcul_Perso!H30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V30,Calcul_Perso!K30))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A30=\"\",N30=1),\"\",'IRR Perso'!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Perso!X30*Q30)","v":{"$error":"#VALUE!"}},{"$f":"IF(B30=\"\",\"\",Calcul_Perso!AW30*Q30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IFERROR('IRR Perso'!D136*Q30,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N29=1,1,IF(Calcul_Perso!A30=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S30,Calcul_Perso!H30)>Calcul_Perso!D30*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},30,{"$f":"IF(Calcul_Perso!AR29<0,0,1)","v":1}]
[{"$f":"IF(N31=0,Calcul_Perso!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!C31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R31,Calcul_Perso!G31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S31,Calcul_Perso!H31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V31,Calcul_Perso!K31))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A31=\"\",N31=1),\"\",'IRR Perso'!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Perso!X31*Q31)","v":{"$error":"#VALUE!"}},{"$f":"IF(B31=\"\",\"\",Calcul_Perso!AW31*Q31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IFERROR('IRR Perso'!D137*Q31,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N30=1,1,IF(Calcul_Perso!A31=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S31,Calcul_Perso!H31)>Calcul_Perso!D31*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},31,{"$f":"IF(Calcul_Perso!AR30<0,0,1)","v":1}]
[{"$f":"IF(N32=0,Calcul_Perso!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!C32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R32,Calcul_Perso!G32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S32,Calcul_Perso!H32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V32,Calcul_Perso!K32))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A32=\"\",N32=1),\"\",'IRR Perso'!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Perso!X32*Q32)","v":{"$error":"#VALUE!"}},{"$f":"IF(B32=\"\",\"\",Calcul_Perso!AW32*Q32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IFERROR('IRR Perso'!D138*Q32,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N31=1,1,IF(Calcul_Perso!A32=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S32,Calcul_Perso!H32)>Calcul_Perso!D32*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},32,{"$f":"IF(Calcul_Perso!AR31<0,0,1)","v":1}]
[{"$f":"IF(N33=0,Calcul_Perso!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!C33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R33,Calcul_Perso!G33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S33,Calcul_Perso!H33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V33,Calcul_Perso!K33))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A33=\"\",N33=1),\"\",'IRR Perso'!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Perso!X33*Q33)","v":{"$error":"#VALUE!"}},{"$f":"IF(B33=\"\",\"\",Calcul_Perso!AW33*Q33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IFERROR('IRR Perso'!D139*Q33,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N32=1,1,IF(Calcul_Perso!A33=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S33,Calcul_Perso!H33)>Calcul_Perso!D33*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},33,{"$f":"IF(Calcul_Perso!AR32<0,0,1)","v":1}]
[{"$f":"IF(N34=0,Calcul_Perso!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!C34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R34,Calcul_Perso!G34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S34,Calcul_Perso!H34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V34,Calcul_Perso!K34))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A34=\"\",N34=1),\"\",'IRR Perso'!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Perso!X34*Q34)","v":{"$error":"#VALUE!"}},{"$f":"IF(B34=\"\",\"\",Calcul_Perso!AW34*Q34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IFERROR('IRR Perso'!D140*Q34,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N33=1,1,IF(Calcul_Perso!A34=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S34,Calcul_Perso!H34)>Calcul_Perso!D34*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},34,{"$f":"IF(Calcul_Perso!AR33<0,0,1)","v":1}]
[{"$f":"IF(N35=0,Calcul_Perso!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!C35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R35,Calcul_Perso!G35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S35,Calcul_Perso!H35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V35,Calcul_Perso!K35))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A35=\"\",N35=1),\"\",'IRR Perso'!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Perso!X35*Q35)","v":{"$error":"#VALUE!"}},{"$f":"IF(B35=\"\",\"\",Calcul_Perso!AW35*Q35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IFERROR('IRR Perso'!D141*Q35,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N34=1,1,IF(Calcul_Perso!A35=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S35,Calcul_Perso!H35)>Calcul_Perso!D35*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},35,{"$f":"IF(Calcul_Perso!AR34<0,0,1)","v":1}]
[{"$f":"IF(N36=0,Calcul_Perso!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!C36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R36,Calcul_Perso!G36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S36,Calcul_Perso!H36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V36,Calcul_Perso!K36))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A36=\"\",N36=1),\"\",'IRR Perso'!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Perso!X36*Q36)","v":{"$error":"#VALUE!"}},{"$f":"IF(B36=\"\",\"\",Calcul_Perso!AW36*Q36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IFERROR('IRR Perso'!D142*Q36,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N35=1,1,IF(Calcul_Perso!A36=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S36,Calcul_Perso!H36)>Calcul_Perso!D36*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},36,{"$f":"IF(Calcul_Perso!AR35<0,0,1)","v":1}]
[{"$f":"IF(N37=0,Calcul_Perso!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R37,Calcul_Perso!G37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S37,Calcul_Perso!H37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V37,Calcul_Perso!K37))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A37=\"\",N37=1),\"\",'IRR Perso'!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Perso!X37*Q37)","v":{"$error":"#VALUE!"}},{"$f":"IF(B37=\"\",\"\",Calcul_Perso!AW37*Q37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IFERROR('IRR Perso'!D143*Q37,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N36=1,1,IF(Calcul_Perso!A37=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S37,Calcul_Perso!H37)>Calcul_Perso!D37*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},37,{"$f":"IF(Calcul_Perso!AR36<0,0,1)","v":1}]
[{"$f":"IF(N38=0,Calcul_Perso!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!C38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R38,Calcul_Perso!G38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S38,Calcul_Perso!H38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V38,Calcul_Perso!K38))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A38=\"\",N38=1),\"\",'IRR Perso'!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Perso!X38*Q38)","v":{"$error":"#VALUE!"}},{"$f":"IF(B38=\"\",\"\",Calcul_Perso!AW38*Q38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IFERROR('IRR Perso'!D144*Q38,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N37=1,1,IF(Calcul_Perso!A38=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S38,Calcul_Perso!H38)>Calcul_Perso!D38*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},38,{"$f":"IF(Calcul_Perso!AR37<0,0,1)","v":1}]
[{"$f":"IF(N39=0,Calcul_Perso!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!C39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R39,Calcul_Perso!G39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S39,Calcul_Perso!H39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V39,Calcul_Perso!K39))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A39=\"\",N39=1),\"\",'IRR Perso'!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Perso!X39*Q39)","v":{"$error":"#VALUE!"}},{"$f":"IF(B39=\"\",\"\",Calcul_Perso!AW39*Q39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IFERROR('IRR Perso'!D145*Q39,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N38=1,1,IF(Calcul_Perso!A39=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S39,Calcul_Perso!H39)>Calcul_Perso!D39*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},39,{"$f":"IF(Calcul_Perso!AR38<0,0,1)","v":1}]
[{"$f":"IF(N40=0,Calcul_Perso!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!C40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R40,Calcul_Perso!G40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S40,Calcul_Perso!H40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V40,Calcul_Perso!K40))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A40=\"\",N40=1),\"\",'IRR Perso'!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Perso!X40*Q40)","v":{"$error":"#VALUE!"}},{"$f":"IF(B40=\"\",\"\",Calcul_Perso!AW40*Q40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IFERROR('IRR Perso'!D146*Q40,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N39=1,1,IF(Calcul_Perso!A40=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S40,Calcul_Perso!H40)>Calcul_Perso!D40*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},40,{"$f":"IF(Calcul_Perso!AR39<0,0,1)","v":1}]
[{"$f":"IF(N41=0,Calcul_Perso!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!C41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R41,Calcul_Perso!G41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S41,Calcul_Perso!H41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V41,Calcul_Perso!K41))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A41=\"\",N41=1),\"\",'IRR Perso'!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Perso!X41*Q41)","v":{"$error":"#VALUE!"}},{"$f":"IF(B41=\"\",\"\",Calcul_Perso!AW41*Q41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IFERROR('IRR Perso'!D147*Q41,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N40=1,1,IF(Calcul_Perso!A41=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S41,Calcul_Perso!H41)>Calcul_Perso!D41*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},41,{"$f":"IF(Calcul_Perso!AR40<0,0,1)","v":1}]
[{"$f":"IF(N42=0,Calcul_Perso!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!C42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R42,Calcul_Perso!G42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S42,Calcul_Perso!H42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V42,Calcul_Perso!K42))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A42=\"\",N42=1),\"\",'IRR Perso'!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Perso!X42*Q42)","v":{"$error":"#VALUE!"}},{"$f":"IF(B42=\"\",\"\",Calcul_Perso!AW42*Q42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IFERROR('IRR Perso'!D148*Q42,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N41=1,1,IF(Calcul_Perso!A42=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S42,Calcul_Perso!H42)>Calcul_Perso!D42*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},42,{"$f":"IF(Calcul_Perso!AR41<0,0,1)","v":1}]
[{"$f":"IF(N43=0,Calcul_Perso!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!C43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R43,Calcul_Perso!G43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S43,Calcul_Perso!H43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V43,Calcul_Perso!K43))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A43=\"\",N43=1),\"\",'IRR Perso'!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Perso!X43*Q43)","v":{"$error":"#VALUE!"}},{"$f":"IF(B43=\"\",\"\",Calcul_Perso!AW43*Q43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IFERROR('IRR Perso'!D149*Q43,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N42=1,1,IF(Calcul_Perso!A43=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S43,Calcul_Perso!H43)>Calcul_Perso!D43*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},43,{"$f":"IF(Calcul_Perso!AR42<0,0,1)","v":1}]
[{"$f":"IF(N44=0,Calcul_Perso!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!C44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R44,Calcul_Perso!G44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S44,Calcul_Perso!H44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V44,Calcul_Perso!K44))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A44=\"\",N44=1),\"\",'IRR Perso'!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Perso!X44*Q44)","v":{"$error":"#VALUE!"}},{"$f":"IF(B44=\"\",\"\",Calcul_Perso!AW44*Q44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IFERROR('IRR Perso'!D150*Q44,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N43=1,1,IF(Calcul_Perso!A44=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S44,Calcul_Perso!H44)>Calcul_Perso!D44*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},44,{"$f":"IF(Calcul_Perso!AR43<0,0,1)","v":1}]
[{"$f":"IF(N45=0,Calcul_Perso!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!C45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R45,Calcul_Perso!G45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S45,Calcul_Perso!H45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V45,Calcul_Perso!K45))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A45=\"\",N45=1),\"\",'IRR Perso'!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Perso!X45*Q45)","v":{"$error":"#VALUE!"}},{"$f":"IF(B45=\"\",\"\",Calcul_Perso!AW45*Q45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IFERROR('IRR Perso'!D151*Q45,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N44=1,1,IF(Calcul_Perso!A45=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S45,Calcul_Perso!H45)>Calcul_Perso!D45*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},45,{"$f":"IF(Calcul_Perso!AR44<0,0,1)","v":1}]
[{"$f":"IF(N46=0,Calcul_Perso!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!C46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R46,Calcul_Perso!G46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S46,Calcul_Perso!H46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V46,Calcul_Perso!K46))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A46=\"\",N46=1),\"\",'IRR Perso'!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",-Calcul_Perso!X46*Q46)","v":{"$error":"#VALUE!"}},{"$f":"IF(B46=\"\",\"\",Calcul_Perso!AW46*Q46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IFERROR('IRR Perso'!D152*Q46,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N45=1,1,IF(Calcul_Perso!A46=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S46,Calcul_Perso!H46)>Calcul_Perso!D46*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},46,{"$f":"IF(Calcul_Perso!AR45<0,0,1)","v":1}]
[{"$f":"IF(N47=0,Calcul_Perso!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!C47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R47,Calcul_Perso!G47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S47,Calcul_Perso!H47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V47,Calcul_Perso!K47))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A47=\"\",N47=1),\"\",'IRR Perso'!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Perso!X47*Q47)","v":{"$error":"#VALUE!"}},{"$f":"IF(B47=\"\",\"\",Calcul_Perso!AW47*Q47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IFERROR('IRR Perso'!D153*Q47,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N46=1,1,IF(Calcul_Perso!A47=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S47,Calcul_Perso!H47)>Calcul_Perso!D47*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},47,{"$f":"IF(Calcul_Perso!AR46<0,0,1)","v":1}]
[{"$f":"IF(N48=0,Calcul_Perso!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!C48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R48,Calcul_Perso!G48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S48,Calcul_Perso!H48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V48,Calcul_Perso!K48))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A48=\"\",N48=1),\"\",'IRR Perso'!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Perso!X48*Q48)","v":{"$error":"#VALUE!"}},{"$f":"IF(B48=\"\",\"\",Calcul_Perso!AW48*Q48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IFERROR('IRR Perso'!D154*Q48,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N47=1,1,IF(Calcul_Perso!A48=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S48,Calcul_Perso!H48)>Calcul_Perso!D48*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},48,{"$f":"IF(Calcul_Perso!AR47<0,0,1)","v":1}]
[{"$f":"IF(N49=0,Calcul_Perso!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!C49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R49,Calcul_Perso!G49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S49,Calcul_Perso!H49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V49,Calcul_Perso!K49))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A49=\"\",N49=1),\"\",'IRR Perso'!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Perso!X49*Q49)","v":{"$error":"#VALUE!"}},{"$f":"IF(B49=\"\",\"\",Calcul_Perso!AW49*Q49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IFERROR('IRR Perso'!D155*Q49,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N48=1,1,IF(Calcul_Perso!A49=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S49,Calcul_Perso!H49)>Calcul_Perso!D49*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},49,{"$f":"IF(Calcul_Perso!AR48<0,0,1)","v":1}]
[{"$f":"IF(N50=0,Calcul_Perso!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!C50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R50,Calcul_Perso!G50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S50,Calcul_Perso!H50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V50,Calcul_Perso!K50))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A50=\"\",N50=1),\"\",'IRR Perso'!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Perso!X50*Q50)","v":{"$error":"#VALUE!"}},{"$f":"IF(B50=\"\",\"\",Calcul_Perso!AW50*Q50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IFERROR('IRR Perso'!D156*Q50,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N49=1,1,IF(Calcul_Perso!A50=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S50,Calcul_Perso!H50)>Calcul_Perso!D50*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},50,{"$f":"IF(Calcul_Perso!AR49<0,0,1)","v":1}]
[{"$f":"IF(N51=0,Calcul_Perso!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!C51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R51,Calcul_Perso!G51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S51,Calcul_Perso!H51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V51,Calcul_Perso!K51))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A51=\"\",N51=1),\"\",'IRR Perso'!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Perso!X51*Q51)","v":{"$error":"#VALUE!"}},{"$f":"IF(B51=\"\",\"\",Calcul_Perso!AW51*Q51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IFERROR('IRR Perso'!D157*Q51,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N50=1,1,IF(Calcul_Perso!A51=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S51,Calcul_Perso!H51)>Calcul_Perso!D51*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},51,{"$f":"IF(Calcul_Perso!AR50<0,0,1)","v":1}]
[{"$f":"IF(N52=0,Calcul_Perso!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!C52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R52,Calcul_Perso!G52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S52,Calcul_Perso!H52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V52,Calcul_Perso!K52))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A52=\"\",N52=1),\"\",'IRR Perso'!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Perso!X52*Q52)","v":{"$error":"#VALUE!"}},{"$f":"IF(B52=\"\",\"\",Calcul_Perso!AW52*Q52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IFERROR('IRR Perso'!D158*Q52,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N51=1,1,IF(Calcul_Perso!A52=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S52,Calcul_Perso!H52)>Calcul_Perso!D52*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},52,{"$f":"IF(Calcul_Perso!AR51<0,0,1)","v":1}]
[{"$f":"IF(N53=0,Calcul_Perso!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!C53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R53,Calcul_Perso!G53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S53,Calcul_Perso!H53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V53,Calcul_Perso!K53))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A53=\"\",N53=1),\"\",'IRR Perso'!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Perso!X53*Q53)","v":{"$error":"#VALUE!"}},{"$f":"IF(B53=\"\",\"\",Calcul_Perso!AW53*Q53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IFERROR('IRR Perso'!D159*Q53,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N52=1,1,IF(Calcul_Perso!A53=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S53,Calcul_Perso!H53)>Calcul_Perso!D53*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},53,{"$f":"IF(Calcul_Perso!AR52<0,0,1)","v":1}]
[{"$f":"IF(N54=0,Calcul_Perso!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!C54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R54,Calcul_Perso!G54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S54,Calcul_Perso!H54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V54,Calcul_Perso!K54))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A54=\"\",N54=1),\"\",'IRR Perso'!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Perso!X54*Q54)","v":{"$error":"#VALUE!"}},{"$f":"IF(B54=\"\",\"\",Calcul_Perso!AW54*Q54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IFERROR('IRR Perso'!D160*Q54,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N53=1,1,IF(Calcul_Perso!A54=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S54,Calcul_Perso!H54)>Calcul_Perso!D54*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},54,{"$f":"IF(Calcul_Perso!AR53<0,0,1)","v":1}]
[{"$f":"IF(N55=0,Calcul_Perso!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!C55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R55,Calcul_Perso!G55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S55,Calcul_Perso!H55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V55,Calcul_Perso!K55))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A55=\"\",N55=1),\"\",'IRR Perso'!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Perso!X55*Q55)","v":{"$error":"#VALUE!"}},{"$f":"IF(B55=\"\",\"\",Calcul_Perso!AW55*Q55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IFERROR('IRR Perso'!D161*Q55,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N54=1,1,IF(Calcul_Perso!A55=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S55,Calcul_Perso!H55)>Calcul_Perso!D55*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},55,{"$f":"IF(Calcul_Perso!AR54<0,0,1)","v":1}]
[{"$f":"IF(N56=0,Calcul_Perso!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!C56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R56,Calcul_Perso!G56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S56,Calcul_Perso!H56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V56,Calcul_Perso!K56))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A56=\"\",N56=1),\"\",'IRR Perso'!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Perso!X56*Q56)","v":{"$error":"#VALUE!"}},{"$f":"IF(B56=\"\",\"\",Calcul_Perso!AW56*Q56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IFERROR('IRR Perso'!D162*Q56,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N55=1,1,IF(Calcul_Perso!A56=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S56,Calcul_Perso!H56)>Calcul_Perso!D56*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},56,{"$f":"IF(Calcul_Perso!AR55<0,0,1)","v":1}]
[{"$f":"IF(N57=0,Calcul_Perso!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!C57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R57,Calcul_Perso!G57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S57,Calcul_Perso!H57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V57,Calcul_Perso!K57))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A57=\"\",N57=1),\"\",'IRR Perso'!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Perso!X57*Q57)","v":{"$error":"#VALUE!"}},{"$f":"IF(B57=\"\",\"\",Calcul_Perso!AW57*Q57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IFERROR('IRR Perso'!D163*Q57,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N56=1,1,IF(Calcul_Perso!A57=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S57,Calcul_Perso!H57)>Calcul_Perso!D57*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},57,{"$f":"IF(Calcul_Perso!AR56<0,0,1)","v":1}]
[{"$f":"IF(N58=0,Calcul_Perso!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R58,Calcul_Perso!G58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S58,Calcul_Perso!H58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V58,Calcul_Perso!K58))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A58=\"\",N58=1),\"\",'IRR Perso'!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Perso!X58*Q58)","v":{"$error":"#VALUE!"}},{"$f":"IF(B58=\"\",\"\",Calcul_Perso!AW58*Q58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IFERROR('IRR Perso'!D164*Q58,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N57=1,1,IF(Calcul_Perso!A58=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S58,Calcul_Perso!H58)>Calcul_Perso!D58*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},58,{"$f":"IF(Calcul_Perso!AR57<0,0,1)","v":1}]
[{"$f":"IF(N59=0,Calcul_Perso!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!C59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R59,Calcul_Perso!G59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S59,Calcul_Perso!H59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V59,Calcul_Perso!K59))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A59=\"\",N59=1),\"\",'IRR Perso'!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Perso!X59*Q59)","v":{"$error":"#VALUE!"}},{"$f":"IF(B59=\"\",\"\",Calcul_Perso!AW59*Q59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IFERROR('IRR Perso'!D165*Q59,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N58=1,1,IF(Calcul_Perso!A59=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S59,Calcul_Perso!H59)>Calcul_Perso!D59*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},59,{"$f":"IF(Calcul_Perso!AR58<0,0,1)","v":1}]
[{"$f":"IF(N60=0,Calcul_Perso!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!C60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R60,Calcul_Perso!G60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S60,Calcul_Perso!H60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V60,Calcul_Perso!K60))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A60=\"\",N60=1),\"\",'IRR Perso'!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Perso!X60*Q60)","v":{"$error":"#VALUE!"}},{"$f":"IF(B60=\"\",\"\",Calcul_Perso!AW60*Q60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IFERROR('IRR Perso'!D166*Q60,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N59=1,1,IF(Calcul_Perso!A60=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S60,Calcul_Perso!H60)>Calcul_Perso!D60*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},60,{"$f":"IF(Calcul_Perso!AR59<0,0,1)","v":1}]
[{"$f":"IF(N61=0,Calcul_Perso!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!C61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R61,Calcul_Perso!G61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S61,Calcul_Perso!H61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V61,Calcul_Perso!K61))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A61=\"\",N61=1),\"\",'IRR Perso'!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Perso!X61*Q61)","v":{"$error":"#VALUE!"}},{"$f":"IF(B61=\"\",\"\",Calcul_Perso!AW61*Q61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IFERROR('IRR Perso'!D167*Q61,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N60=1,1,IF(Calcul_Perso!A61=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S61,Calcul_Perso!H61)>Calcul_Perso!D61*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},61,{"$f":"IF(Calcul_Perso!AR60<0,0,1)","v":1}]
[{"$f":"IF(N62=0,Calcul_Perso!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!C62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R62,Calcul_Perso!G62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S62,Calcul_Perso!H62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V62,Calcul_Perso!K62))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A62=\"\",N62=1),\"\",'IRR Perso'!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Perso!X62*Q62)","v":{"$error":"#VALUE!"}},{"$f":"IF(B62=\"\",\"\",Calcul_Perso!AW62*Q62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IFERROR('IRR Perso'!D168*Q62,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N61=1,1,IF(Calcul_Perso!A62=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S62,Calcul_Perso!H62)>Calcul_Perso!D62*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},62,{"$f":"IF(Calcul_Perso!AR61<0,0,1)","v":1}]
[{"$f":"IF(N63=0,Calcul_Perso!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!C63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R63,Calcul_Perso!G63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S63,Calcul_Perso!H63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V63,Calcul_Perso!K63))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A63=\"\",N63=1),\"\",'IRR Perso'!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Perso!X63*Q63)","v":{"$error":"#VALUE!"}},{"$f":"IF(B63=\"\",\"\",Calcul_Perso!AW63*Q63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IFERROR('IRR Perso'!D169*Q63,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N62=1,1,IF(Calcul_Perso!A63=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S63,Calcul_Perso!H63)>Calcul_Perso!D63*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},63,{"$f":"IF(Calcul_Perso!AR62<0,0,1)","v":1}]
[{"$f":"IF(N64=0,Calcul_Perso!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!C64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R64,Calcul_Perso!G64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S64,Calcul_Perso!H64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V64,Calcul_Perso!K64))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A64=\"\",N64=1),\"\",'IRR Perso'!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Perso!X64*Q64)","v":{"$error":"#VALUE!"}},{"$f":"IF(B64=\"\",\"\",Calcul_Perso!AW64*Q64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IFERROR('IRR Perso'!D170*Q64,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N63=1,1,IF(Calcul_Perso!A64=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S64,Calcul_Perso!H64)>Calcul_Perso!D64*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},64,{"$f":"IF(Calcul_Perso!AR63<0,0,1)","v":1}]
[{"$f":"IF(N65=0,Calcul_Perso!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!C65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R65,Calcul_Perso!G65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S65,Calcul_Perso!H65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V65,Calcul_Perso!K65))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A65=\"\",N65=1),\"\",'IRR Perso'!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Perso!X65*Q65)","v":{"$error":"#VALUE!"}},{"$f":"IF(B65=\"\",\"\",Calcul_Perso!AW65*Q65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IFERROR('IRR Perso'!D171*Q65,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N64=1,1,IF(Calcul_Perso!A65=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S65,Calcul_Perso!H65)>Calcul_Perso!D65*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},65,{"$f":"IF(Calcul_Perso!AR64<0,0,1)","v":1}]
[{"$f":"IF(N66=0,Calcul_Perso!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!C66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R66,Calcul_Perso!G66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S66,Calcul_Perso!H66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V66,Calcul_Perso!K66))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A66=\"\",N66=1),\"\",'IRR Perso'!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Perso!X66*Q66)","v":{"$error":"#VALUE!"}},{"$f":"IF(B66=\"\",\"\",Calcul_Perso!AW66*Q66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IFERROR('IRR Perso'!D172*Q66,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N65=1,1,IF(Calcul_Perso!A66=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S66,Calcul_Perso!H66)>Calcul_Perso!D66*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},66,{"$f":"IF(Calcul_Perso!AR65<0,0,1)","v":1}]
[{"$f":"IF(N67=0,Calcul_Perso!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!C67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R67,Calcul_Perso!G67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S67,Calcul_Perso!H67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V67,Calcul_Perso!K67))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A67=\"\",N67=1),\"\",'IRR Perso'!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Perso!X67*Q67)","v":{"$error":"#VALUE!"}},{"$f":"IF(B67=\"\",\"\",Calcul_Perso!AW67*Q67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IFERROR('IRR Perso'!D173*Q67,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N66=1,1,IF(Calcul_Perso!A67=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S67,Calcul_Perso!H67)>Calcul_Perso!D67*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},67,{"$f":"IF(Calcul_Perso!AR66<0,0,1)","v":1}]
[{"$f":"IF(N68=0,Calcul_Perso!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!C68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R68,Calcul_Perso!G68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S68,Calcul_Perso!H68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V68,Calcul_Perso!K68))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A68=\"\",N68=1),\"\",'IRR Perso'!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Perso!X68*Q68)","v":{"$error":"#VALUE!"}},{"$f":"IF(B68=\"\",\"\",Calcul_Perso!AW68*Q68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IFERROR('IRR Perso'!D174*Q68,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N67=1,1,IF(Calcul_Perso!A68=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S68,Calcul_Perso!H68)>Calcul_Perso!D68*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},68,{"$f":"IF(Calcul_Perso!AR67<0,0,1)","v":1}]
[{"$f":"IF(N69=0,Calcul_Perso!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!C69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R69,Calcul_Perso!G69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S69,Calcul_Perso!H69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V69,Calcul_Perso!K69))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A69=\"\",N69=1),\"\",'IRR Perso'!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Perso!X69*Q69)","v":{"$error":"#VALUE!"}},{"$f":"IF(B69=\"\",\"\",Calcul_Perso!AW69*Q69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IFERROR('IRR Perso'!D175*Q69,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N68=1,1,IF(Calcul_Perso!A69=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S69,Calcul_Perso!H69)>Calcul_Perso!D69*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},69,{"$f":"IF(Calcul_Perso!AR68<0,0,1)","v":1}]
[{"$f":"IF(N70=0,Calcul_Perso!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!C70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R70,Calcul_Perso!G70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S70,Calcul_Perso!H70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V70,Calcul_Perso!K70))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A70=\"\",N70=1),\"\",'IRR Perso'!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Perso!X70*Q70)","v":{"$error":"#VALUE!"}},{"$f":"IF(B70=\"\",\"\",Calcul_Perso!AW70*Q70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IFERROR('IRR Perso'!D176*Q70,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N69=1,1,IF(Calcul_Perso!A70=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S70,Calcul_Perso!H70)>Calcul_Perso!D70*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},70,{"$f":"IF(Calcul_Perso!AR69<0,0,1)","v":1}]
[{"$f":"IF(N71=0,Calcul_Perso!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!C71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R71,Calcul_Perso!G71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S71,Calcul_Perso!H71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V71,Calcul_Perso!K71))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A71=\"\",N71=1),\"\",'IRR Perso'!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Perso!X71*Q71)","v":{"$error":"#VALUE!"}},{"$f":"IF(B71=\"\",\"\",Calcul_Perso!AW71*Q71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IFERROR('IRR Perso'!D177*Q71,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N70=1,1,IF(Calcul_Perso!A71=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S71,Calcul_Perso!H71)>Calcul_Perso!D71*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},71,{"$f":"IF(Calcul_Perso!AR70<0,0,1)","v":1}]
[{"$f":"IF(N72=0,Calcul_Perso!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!C72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R72,Calcul_Perso!G72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S72,Calcul_Perso!H72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V72,Calcul_Perso!K72))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A72=\"\",N72=1),\"\",'IRR Perso'!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Perso!X72*Q72)","v":{"$error":"#VALUE!"}},{"$f":"IF(B72=\"\",\"\",Calcul_Perso!AW72*Q72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IFERROR('IRR Perso'!D178*Q72,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N71=1,1,IF(Calcul_Perso!A72=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S72,Calcul_Perso!H72)>Calcul_Perso!D72*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},72,{"$f":"IF(Calcul_Perso!AR71<0,0,1)","v":1}]
[{"$f":"IF(N73=0,Calcul_Perso!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R73,Calcul_Perso!G73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S73,Calcul_Perso!H73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V73,Calcul_Perso!K73))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A73=\"\",N73=1),\"\",'IRR Perso'!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Perso!X73*Q73)","v":{"$error":"#VALUE!"}},{"$f":"IF(B73=\"\",\"\",Calcul_Perso!AW73*Q73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IFERROR('IRR Perso'!D179*Q73,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N72=1,1,IF(Calcul_Perso!A73=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S73,Calcul_Perso!H73)>Calcul_Perso!D73*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},73,{"$f":"IF(Calcul_Perso!AR72<0,0,1)","v":1}]
[{"$f":"IF(N74=0,Calcul_Perso!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!C74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R74,Calcul_Perso!G74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S74,Calcul_Perso!H74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V74,Calcul_Perso!K74))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A74=\"\",N74=1),\"\",'IRR Perso'!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Perso!X74*Q74)","v":{"$error":"#VALUE!"}},{"$f":"IF(B74=\"\",\"\",Calcul_Perso!AW74*Q74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IFERROR('IRR Perso'!D180*Q74,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N73=1,1,IF(Calcul_Perso!A74=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S74,Calcul_Perso!H74)>Calcul_Perso!D74*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O73+1","v":{"$error":"#VALUE!"}},74,{"$f":"IF(Calcul_Perso!AR73<0,0,1)","v":1}]
[{"$f":"IF(N75=0,Calcul_Perso!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!C75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R75,Calcul_Perso!G75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S75,Calcul_Perso!H75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V75,Calcul_Perso!K75))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A75=\"\",N75=1),\"\",'IRR Perso'!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Perso!X75*Q75)","v":{"$error":"#VALUE!"}},{"$f":"IF(B75=\"\",\"\",Calcul_Perso!AW75*Q75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IFERROR('IRR Perso'!D181*Q75,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N74=1,1,IF(Calcul_Perso!A75=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S75,Calcul_Perso!H75)>Calcul_Perso!D75*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},75,{"$f":"IF(Calcul_Perso!AR74<0,0,1)","v":1}]
[{"$f":"IF(N76=0,Calcul_Perso!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!C76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R76,Calcul_Perso!G76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S76,Calcul_Perso!H76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V76,Calcul_Perso!K76))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A76=\"\",N76=1),\"\",'IRR Perso'!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Perso!X76*Q76)","v":{"$error":"#VALUE!"}},{"$f":"IF(B76=\"\",\"\",Calcul_Perso!AW76*Q76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IFERROR('IRR Perso'!D182*Q76,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N75=1,1,IF(Calcul_Perso!A76=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S76,Calcul_Perso!H76)>Calcul_Perso!D76*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},76,{"$f":"IF(Calcul_Perso!AR75<0,0,1)","v":1}]
[{"$f":"IF(N77=0,Calcul_Perso!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!C77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R77,Calcul_Perso!G77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S77,Calcul_Perso!H77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V77,Calcul_Perso!K77))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A77=\"\",N77=1),\"\",'IRR Perso'!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Perso!X77*Q77)","v":{"$error":"#VALUE!"}},{"$f":"IF(B77=\"\",\"\",Calcul_Perso!AW77*Q77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IFERROR('IRR Perso'!D183*Q77,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N76=1,1,IF(Calcul_Perso!A77=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S77,Calcul_Perso!H77)>Calcul_Perso!D77*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},77,{"$f":"IF(Calcul_Perso!AR76<0,0,1)","v":1}]
[{"$f":"IF(N78=0,Calcul_Perso!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!C78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R78,Calcul_Perso!G78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S78,Calcul_Perso!H78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V78,Calcul_Perso!K78))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A78=\"\",N78=1),\"\",'IRR Perso'!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Perso!X78*Q78)","v":{"$error":"#VALUE!"}},{"$f":"IF(B78=\"\",\"\",Calcul_Perso!AW78*Q78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IFERROR('IRR Perso'!D184*Q78,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N77=1,1,IF(Calcul_Perso!A78=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S78,Calcul_Perso!H78)>Calcul_Perso!D78*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},78,{"$f":"IF(Calcul_Perso!AR77<0,0,1)","v":1}]
[{"$f":"IF(N79=0,Calcul_Perso!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!C79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R79,Calcul_Perso!G79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S79,Calcul_Perso!H79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V79,Calcul_Perso!K79))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A79=\"\",N79=1),\"\",'IRR Perso'!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Perso!X79*Q79)","v":{"$error":"#VALUE!"}},{"$f":"IF(B79=\"\",\"\",Calcul_Perso!AW79*Q79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IFERROR('IRR Perso'!D185*Q79,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N78=1,1,IF(Calcul_Perso!A79=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S79,Calcul_Perso!H79)>Calcul_Perso!D79*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},79,{"$f":"IF(Calcul_Perso!AR78<0,0,1)","v":1}]
[{"$f":"IF(N80=0,Calcul_Perso!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!C80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R80,Calcul_Perso!G80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S80,Calcul_Perso!H80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V80,Calcul_Perso!K80))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A80=\"\",N80=1),\"\",'IRR Perso'!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Perso!X80*Q80)","v":{"$error":"#VALUE!"}},{"$f":"IF(B80=\"\",\"\",Calcul_Perso!AW80*Q80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IFERROR('IRR Perso'!D186*Q80,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N79=1,1,IF(Calcul_Perso!A80=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S80,Calcul_Perso!H80)>Calcul_Perso!D80*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},80,{"$f":"IF(Calcul_Perso!AR79<0,0,1)","v":1}]
[{"$f":"IF(N81=0,Calcul_Perso!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!C81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R81,Calcul_Perso!G81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S81,Calcul_Perso!H81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V81,Calcul_Perso!K81))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A81=\"\",N81=1),\"\",'IRR Perso'!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Perso!X81*Q81)","v":{"$error":"#VALUE!"}},{"$f":"IF(B81=\"\",\"\",Calcul_Perso!AW81*Q81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IFERROR('IRR Perso'!D187*Q81,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N80=1,1,IF(Calcul_Perso!A81=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S81,Calcul_Perso!H81)>Calcul_Perso!D81*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},81,{"$f":"IF(Calcul_Perso!AR80<0,0,1)","v":1}]
[{"$f":"IF(N82=0,Calcul_Perso!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R82,Calcul_Perso!G82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S82,Calcul_Perso!H82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V82,Calcul_Perso!K82))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A82=\"\",N82=1),\"\",'IRR Perso'!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Perso!X82*Q82)","v":{"$error":"#VALUE!"}},{"$f":"IF(B82=\"\",\"\",Calcul_Perso!AW82*Q82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IFERROR('IRR Perso'!D188*Q82,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N81=1,1,IF(Calcul_Perso!A82=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S82,Calcul_Perso!H82)>Calcul_Perso!D82*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},82,{"$f":"IF(Calcul_Perso!AR81<0,0,1)","v":1}]
[{"$f":"IF(N83=0,Calcul_Perso!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!C83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R83,Calcul_Perso!G83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S83,Calcul_Perso!H83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V83,Calcul_Perso!K83))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A83=\"\",N83=1),\"\",'IRR Perso'!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Perso!X83*Q83)","v":{"$error":"#VALUE!"}},{"$f":"IF(B83=\"\",\"\",Calcul_Perso!AW83*Q83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IFERROR('IRR Perso'!D189*Q83,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N82=1,1,IF(Calcul_Perso!A83=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S83,Calcul_Perso!H83)>Calcul_Perso!D83*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},83,{"$f":"IF(Calcul_Perso!AR82<0,0,1)","v":1}]
[{"$f":"IF(N84=0,Calcul_Perso!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!C84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R84,Calcul_Perso!G84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S84,Calcul_Perso!H84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V84,Calcul_Perso!K84))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A84=\"\",N84=1),\"\",'IRR Perso'!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Perso!X84*Q84)","v":{"$error":"#VALUE!"}},{"$f":"IF(B84=\"\",\"\",Calcul_Perso!AW84*Q84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IFERROR('IRR Perso'!D190*Q84,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N83=1,1,IF(Calcul_Perso!A84=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S84,Calcul_Perso!H84)>Calcul_Perso!D84*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},84,{"$f":"IF(Calcul_Perso!AR83<0,0,1)","v":1}]
[{"$f":"IF(N85=0,Calcul_Perso!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!C85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R85,Calcul_Perso!G85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S85,Calcul_Perso!H85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V85,Calcul_Perso!K85))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A85=\"\",N85=1),\"\",'IRR Perso'!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Perso!X85*Q85)","v":{"$error":"#VALUE!"}},{"$f":"IF(B85=\"\",\"\",Calcul_Perso!AW85*Q85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IFERROR('IRR Perso'!D191*Q85,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N84=1,1,IF(Calcul_Perso!A85=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S85,Calcul_Perso!H85)>Calcul_Perso!D85*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},85,{"$f":"IF(Calcul_Perso!AR84<0,0,1)","v":1}]
[{"$f":"IF(N86=0,Calcul_Perso!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R86,Calcul_Perso!G86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S86,Calcul_Perso!H86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V86,Calcul_Perso!K86))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A86=\"\",N86=1),\"\",'IRR Perso'!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Perso!X86*Q86)","v":{"$error":"#VALUE!"}},{"$f":"IF(B86=\"\",\"\",Calcul_Perso!AW86*Q86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IFERROR('IRR Perso'!D192*Q86,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N85=1,1,IF(Calcul_Perso!A86=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S86,Calcul_Perso!H86)>Calcul_Perso!D86*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},86,{"$f":"IF(Calcul_Perso!AR85<0,0,1)","v":1}]
[{"$f":"IF(N87=0,Calcul_Perso!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!C87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R87,Calcul_Perso!G87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S87,Calcul_Perso!H87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V87,Calcul_Perso!K87))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A87=\"\",N87=1),\"\",'IRR Perso'!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Perso!X87*Q87)","v":{"$error":"#VALUE!"}},{"$f":"IF(B87=\"\",\"\",Calcul_Perso!AW87*Q87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IFERROR('IRR Perso'!D193*Q87,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N86=1,1,IF(Calcul_Perso!A87=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S87,Calcul_Perso!H87)>Calcul_Perso!D87*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},87,{"$f":"IF(Calcul_Perso!AR86<0,0,1)","v":1}]
[{"$f":"IF(N88=0,Calcul_Perso!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!C88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R88,Calcul_Perso!G88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S88,Calcul_Perso!H88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V88,Calcul_Perso!K88))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A88=\"\",N88=1),\"\",'IRR Perso'!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Perso!X88*Q88)","v":{"$error":"#VALUE!"}},{"$f":"IF(B88=\"\",\"\",Calcul_Perso!AW88*Q88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IFERROR('IRR Perso'!D194*Q88,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N87=1,1,IF(Calcul_Perso!A88=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S88,Calcul_Perso!H88)>Calcul_Perso!D88*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},88,{"$f":"IF(Calcul_Perso!AR87<0,0,1)","v":1}]
[{"$f":"IF(N89=0,Calcul_Perso!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!C89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R89,Calcul_Perso!G89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S89,Calcul_Perso!H89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V89,Calcul_Perso!K89))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A89=\"\",N89=1),\"\",'IRR Perso'!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Perso!X89*Q89)","v":{"$error":"#VALUE!"}},{"$f":"IF(B89=\"\",\"\",Calcul_Perso!AW89*Q89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IFERROR('IRR Perso'!D195*Q89,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N88=1,1,IF(Calcul_Perso!A89=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S89,Calcul_Perso!H89)>Calcul_Perso!D89*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},89,{"$f":"IF(Calcul_Perso!AR88<0,0,1)","v":1}]
[{"$f":"IF(N90=0,Calcul_Perso!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!C90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R90,Calcul_Perso!G90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S90,Calcul_Perso!H90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V90,Calcul_Perso!K90))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A90=\"\",N90=1),\"\",'IRR Perso'!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Perso!X90*Q90)","v":{"$error":"#VALUE!"}},{"$f":"IF(B90=\"\",\"\",Calcul_Perso!AW90*Q90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IFERROR('IRR Perso'!D196*Q90,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N89=1,1,IF(Calcul_Perso!A90=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S90,Calcul_Perso!H90)>Calcul_Perso!D90*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},90,{"$f":"IF(Calcul_Perso!AR89<0,0,1)","v":1}]
[{"$f":"IF(N91=0,Calcul_Perso!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!C91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R91,Calcul_Perso!G91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S91,Calcul_Perso!H91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V91,Calcul_Perso!K91))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A91=\"\",N91=1),\"\",'IRR Perso'!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Perso!X91*Q91)","v":{"$error":"#VALUE!"}},{"$f":"IF(B91=\"\",\"\",Calcul_Perso!AW91*Q91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IFERROR('IRR Perso'!D197*Q91,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N90=1,1,IF(Calcul_Perso!A91=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S91,Calcul_Perso!H91)>Calcul_Perso!D91*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},91,{"$f":"IF(Calcul_Perso!AR90<0,0,1)","v":1}]
[{"$f":"IF(N92=0,Calcul_Perso!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!C92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R92,Calcul_Perso!G92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S92,Calcul_Perso!H92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V92,Calcul_Perso!K92))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A92=\"\",N92=1),\"\",'IRR Perso'!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Perso!X92*Q92)","v":{"$error":"#VALUE!"}},{"$f":"IF(B92=\"\",\"\",Calcul_Perso!AW92*Q92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IFERROR('IRR Perso'!D198*Q92,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N91=1,1,IF(Calcul_Perso!A92=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S92,Calcul_Perso!H92)>Calcul_Perso!D92*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},92,{"$f":"IF(Calcul_Perso!AR91<0,0,1)","v":1}]
[{"$f":"IF(N93=0,Calcul_Perso!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!C93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R93,Calcul_Perso!G93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S93,Calcul_Perso!H93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V93,Calcul_Perso!K93))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A93=\"\",N93=1),\"\",'IRR Perso'!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Perso!X93*Q93)","v":{"$error":"#VALUE!"}},{"$f":"IF(B93=\"\",\"\",Calcul_Perso!AW93*Q93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IFERROR('IRR Perso'!D199*Q93,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N92=1,1,IF(Calcul_Perso!A93=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S93,Calcul_Perso!H93)>Calcul_Perso!D93*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},93,{"$f":"IF(Calcul_Perso!AR92<0,0,1)","v":1}]
[{"$f":"IF(N94=0,Calcul_Perso!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!C94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R94,Calcul_Perso!G94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S94,Calcul_Perso!H94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V94,Calcul_Perso!K94))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A94=\"\",N94=1),\"\",'IRR Perso'!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Perso!X94*Q94)","v":{"$error":"#VALUE!"}},{"$f":"IF(B94=\"\",\"\",Calcul_Perso!AW94*Q94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IFERROR('IRR Perso'!D200*Q94,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N93=1,1,IF(Calcul_Perso!A94=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S94,Calcul_Perso!H94)>Calcul_Perso!D94*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},94,{"$f":"IF(Calcul_Perso!AR93<0,0,1)","v":1}]
[{"$f":"IF(N95=0,Calcul_Perso!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!C95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R95,Calcul_Perso!G95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S95,Calcul_Perso!H95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V95,Calcul_Perso!K95))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A95=\"\",N95=1),\"\",'IRR Perso'!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Perso!X95*Q95)","v":{"$error":"#VALUE!"}},{"$f":"IF(B95=\"\",\"\",Calcul_Perso!AW95*Q95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IFERROR('IRR Perso'!D201*Q95,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N94=1,1,IF(Calcul_Perso!A95=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S95,Calcul_Perso!H95)>Calcul_Perso!D95*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},95,{"$f":"IF(Calcul_Perso!AR94<0,0,1)","v":1}]
[{"$f":"IF(N96=0,Calcul_Perso!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!C96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R96,Calcul_Perso!G96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S96,Calcul_Perso!H96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V96,Calcul_Perso!K96))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A96=\"\",N96=1),\"\",'IRR Perso'!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Perso!X96*Q96)","v":{"$error":"#VALUE!"}},{"$f":"IF(B96=\"\",\"\",Calcul_Perso!AW96*Q96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IFERROR('IRR Perso'!D202*Q96,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N95=1,1,IF(Calcul_Perso!A96=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S96,Calcul_Perso!H96)>Calcul_Perso!D96*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},96,{"$f":"IF(Calcul_Perso!AR95<0,0,1)","v":1}]
[{"$f":"IF(N97=0,Calcul_Perso!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!C97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R97,Calcul_Perso!G97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S97,Calcul_Perso!H97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V97,Calcul_Perso!K97))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A97=\"\",N97=1),\"\",'IRR Perso'!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Perso!X97*Q97)","v":{"$error":"#VALUE!"}},{"$f":"IF(B97=\"\",\"\",Calcul_Perso!AW97*Q97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IFERROR('IRR Perso'!D203*Q97,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N96=1,1,IF(Calcul_Perso!A97=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S97,Calcul_Perso!H97)>Calcul_Perso!D97*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},97,{"$f":"IF(Calcul_Perso!AR96<0,0,1)","v":1}]
[{"$f":"IF(N98=0,Calcul_Perso!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!C98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R98,Calcul_Perso!G98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S98,Calcul_Perso!H98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V98,Calcul_Perso!K98))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A98=\"\",N98=1),\"\",'IRR Perso'!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Perso!X98*Q98)","v":{"$error":"#VALUE!"}},{"$f":"IF(B98=\"\",\"\",Calcul_Perso!AW98*Q98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IFERROR('IRR Perso'!D204*Q98,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N97=1,1,IF(Calcul_Perso!A98=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S98,Calcul_Perso!H98)>Calcul_Perso!D98*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},98,{"$f":"IF(Calcul_Perso!AR97<0,0,1)","v":1}]
[{"$f":"IF(N99=0,Calcul_Perso!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!C99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R99,Calcul_Perso!G99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S99,Calcul_Perso!H99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V99,Calcul_Perso!K99))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A99=\"\",N99=1),\"\",'IRR Perso'!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Perso!X99*Q99)","v":{"$error":"#VALUE!"}},{"$f":"IF(B99=\"\",\"\",Calcul_Perso!AW99*Q99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IFERROR('IRR Perso'!D205*Q99,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N98=1,1,IF(Calcul_Perso!A99=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S99,Calcul_Perso!H99)>Calcul_Perso!D99*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},99,{"$f":"IF(Calcul_Perso!AR98<0,0,1)","v":1}]
[{"$f":"IF(N100=0,Calcul_Perso!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R100,Calcul_Perso!G100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S100,Calcul_Perso!H100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V100,Calcul_Perso!K100))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A100=\"\",N100=1),\"\",'IRR Perso'!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Perso!X100*Q100)","v":{"$error":"#VALUE!"}},{"$f":"IF(B100=\"\",\"\",Calcul_Perso!AW100*Q100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IFERROR('IRR Perso'!D206*Q100,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N99=1,1,IF(Calcul_Perso!A100=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S100,Calcul_Perso!H100)>Calcul_Perso!D100*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},100,{"$f":"IF(Calcul_Perso!AR99<0,0,1)","v":1}]
[{"$f":"IF(N101=0,Calcul_Perso!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!C101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R101,Calcul_Perso!G101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S101,Calcul_Perso!H101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V101,Calcul_Perso!K101))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A101=\"\",N101=1),\"\",'IRR Perso'!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Perso!X101*Q101)","v":{"$error":"#VALUE!"}},{"$f":"IF(B101=\"\",\"\",Calcul_Perso!AW101*Q101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IFERROR('IRR Perso'!D207*Q101,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N100=1,1,IF(Calcul_Perso!A101=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S101,Calcul_Perso!H101)>Calcul_Perso!D101*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},101,{"$f":"IF(Calcul_Perso!AR100<0,0,1)","v":1}]
[{"$f":"IF(N102=0,Calcul_Perso!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!C102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R102,Calcul_Perso!G102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S102,Calcul_Perso!H102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V102,Calcul_Perso!K102))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A102=\"\",N102=1),\"\",'IRR Perso'!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Perso!X102*Q102)","v":{"$error":"#VALUE!"}},{"$f":"IF(B102=\"\",\"\",Calcul_Perso!AW102*Q102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IFERROR('IRR Perso'!D208*Q102,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N101=1,1,IF(Calcul_Perso!A102=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S102,Calcul_Perso!H102)>Calcul_Perso!D102*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},102,{"$f":"IF(Calcul_Perso!AR101<0,0,1)","v":1}]
[{"$f":"IF(N103=0,Calcul_Perso!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!C103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R103,Calcul_Perso!G103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S103,Calcul_Perso!H103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V103,Calcul_Perso!K103))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A103=\"\",N103=1),\"\",'IRR Perso'!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Perso!X103*Q103)","v":{"$error":"#VALUE!"}},{"$f":"IF(B103=\"\",\"\",Calcul_Perso!AW103*Q103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IFERROR('IRR Perso'!D209*Q103,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N102=1,1,IF(Calcul_Perso!A103=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S103,Calcul_Perso!H103)>Calcul_Perso!D103*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},103,{"$f":"IF(Calcul_Perso!AR102<0,0,1)","v":1}]
[{"$f":"IF(N104=0,Calcul_Perso!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!C104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R104,Calcul_Perso!G104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S104,Calcul_Perso!H104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V104,Calcul_Perso!K104))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A104=\"\",N104=1),\"\",'IRR Perso'!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Perso!X104*Q104)","v":{"$error":"#VALUE!"}},{"$f":"IF(B104=\"\",\"\",Calcul_Perso!AW104*Q104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IFERROR('IRR Perso'!D210*Q104,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N103=1,1,IF(Calcul_Perso!A104=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S104,Calcul_Perso!H104)>Calcul_Perso!D104*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},104,{"$f":"IF(Calcul_Perso!AR103<0,0,1)","v":1}]
[{"$f":"IF(N105=0,Calcul_Perso!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!C105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R105,Calcul_Perso!G105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S105,Calcul_Perso!H105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V105,Calcul_Perso!K105))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A105=\"\",N105=1),\"\",'IRR Perso'!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Perso!X105*Q105)","v":{"$error":"#VALUE!"}},{"$f":"IF(B105=\"\",\"\",Calcul_Perso!AW105*Q105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IFERROR('IRR Perso'!D211*Q105,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N104=1,1,IF(Calcul_Perso!A105=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S105,Calcul_Perso!H105)>Calcul_Perso!D105*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},105,{"$f":"IF(Calcul_Perso!AR104<0,0,1)","v":1}]
[{"$f":"IF(N106=0,Calcul_Perso!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!C106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R106,Calcul_Perso!G106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S106,Calcul_Perso!H106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V106,Calcul_Perso!K106))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A106=\"\",N106=1),\"\",'IRR Perso'!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Perso!X106*Q106)","v":{"$error":"#VALUE!"}},{"$f":"IF(B106=\"\",\"\",Calcul_Perso!AW106*Q106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IFERROR('IRR Perso'!D212*Q106,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N105=1,1,IF(Calcul_Perso!A106=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S106,Calcul_Perso!H106)>Calcul_Perso!D106*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},106,{"$f":"IF(Calcul_Perso!AR105<0,0,1)","v":1}]
[{"$f":"IF(N107=0,Calcul_Perso!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!C107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R107,Calcul_Perso!G107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S107,Calcul_Perso!H107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V107,Calcul_Perso!K107))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(A107=\"\",N107=1),\"\",'IRR Perso'!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Perso!X107*Q107)","v":{"$error":"#VALUE!"}},{"$f":"IF(B107=\"\",\"\",Calcul_Perso!AW107*Q107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IFERROR('IRR Perso'!D213*Q107,\"\"))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(N106=1,1,IF(Calcul_Perso!A107=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S107,Calcul_Perso!H107)>Calcul_Perso!D107*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},107,{"$f":"IF(Calcul_Perso!AR106<0,0,1)","v":1}]

{"sheet":"Report p 4. IRS - Perso","index":39,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,3],[5,4,5,7],[5,8,5,10]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C95,LibellésRapport!D95)","v":"IRS Strategy - Details"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:K1)","v":145.44000244140625},145.44,{"$f":"Q1-P1","v":-2.4414062522737368E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A70)","v":1074.75},1119.75,{"$f":"Q2-P2","v":45}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C96,LibellésRapport!D96)","v":"Insured Retirement Strategy"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C97,LibellésRapport!D97)","v":"No laps"}]
[]
[]
[null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C98,LibellésRapport!D98)","v":"Policy values"},null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C99,LibellésRapport!D99)","v":"Bank Loan Details"},null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C100,LibellésRapport!D100)","v":"Net values"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C101,LibellésRapport!D101)","v":"Year"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C102,LibellésRapport!D102)","v":"Age"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C103,LibellésRapport!D103)","v":"Cash Surrender value"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C104,LibellésRapport!D104)","v":"Total Death Benefit"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C105,LibellésRapport!D105)","v":"Annual Loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C106,LibellésRapport!D106)","v":"Loan Balance"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C107,LibellésRapport!D107)","v":"Loan to total CSV (%)"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C108,LibellésRapport!D108)","v":"Loan interest"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C109,LibellésRapport!D109)","v":"Surrender Value net of loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C110,LibellésRapport!D110)","v":"Death Benefit net of loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C111,LibellésRapport!D111)","v":"Net Estate Value"}]
[{"$f":"IF(M8=0,Calcul_Perso!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!E8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R8,Calcul_Perso!G8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S8,Calcul_Perso!H8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",F8/C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T8,Calcul_Perso!I8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",C8-F8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",D8-F8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V8,Calcul_Perso!K8))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N8","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M9=0,Calcul_Perso!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!E9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R9,Calcul_Perso!G9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S9,Calcul_Perso!H9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",F9/C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T9,Calcul_Perso!I9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",C9-F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",D9-F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V9,Calcul_Perso!K9))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N9","v":{"$error":"#VALUE!"}},{"$f":"N8+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M10=0,Calcul_Perso!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!E10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R10,Calcul_Perso!G10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S10,Calcul_Perso!H10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T10,Calcul_Perso!I10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V10,Calcul_Perso!K10))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N10","v":{"$error":"#VALUE!"}},{"$f":"N9+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M11=0,Calcul_Perso!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!E11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R11,Calcul_Perso!G11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S11,Calcul_Perso!H11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T11,Calcul_Perso!I11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V11,Calcul_Perso!K11))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M12=0,Calcul_Perso!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!E12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R12,Calcul_Perso!G12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S12,Calcul_Perso!H12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T12,Calcul_Perso!I12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V12,Calcul_Perso!K12))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M13=0,Calcul_Perso!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!E13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R13,Calcul_Perso!G13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S13,Calcul_Perso!H13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T13,Calcul_Perso!I13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V13,Calcul_Perso!K13))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M14=0,Calcul_Perso!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!E14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R14,Calcul_Perso!G14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S14,Calcul_Perso!H14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T14,Calcul_Perso!I14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V14,Calcul_Perso!K14))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M15=0,Calcul_Perso!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!E15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R15,Calcul_Perso!G15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S15,Calcul_Perso!H15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T15,Calcul_Perso!I15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V15,Calcul_Perso!K15))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M16=0,Calcul_Perso!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!E16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R16,Calcul_Perso!G16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S16,Calcul_Perso!H16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T16,Calcul_Perso!I16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V16,Calcul_Perso!K16))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M17=0,Calcul_Perso!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!E17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R17,Calcul_Perso!G17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S17,Calcul_Perso!H17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T17,Calcul_Perso!I17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V17,Calcul_Perso!K17))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M18=0,Calcul_Perso!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!E18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R18,Calcul_Perso!G18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S18,Calcul_Perso!H18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T18,Calcul_Perso!I18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V18,Calcul_Perso!K18))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M19=0,Calcul_Perso!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!E19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R19,Calcul_Perso!G19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S19,Calcul_Perso!H19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T19,Calcul_Perso!I19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V19,Calcul_Perso!K19))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M20=0,Calcul_Perso!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!E20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R20,Calcul_Perso!G20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S20,Calcul_Perso!H20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T20,Calcul_Perso!I20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V20,Calcul_Perso!K20))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M21=0,Calcul_Perso!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!E21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R21,Calcul_Perso!G21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S21,Calcul_Perso!H21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T21,Calcul_Perso!I21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V21,Calcul_Perso!K21))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M22=0,Calcul_Perso!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!E22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R22,Calcul_Perso!G22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S22,Calcul_Perso!H22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T22,Calcul_Perso!I22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V22,Calcul_Perso!K22))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M23=0,Calcul_Perso!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!E23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R23,Calcul_Perso!G23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S23,Calcul_Perso!H23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T23,Calcul_Perso!I23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V23,Calcul_Perso!K23))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M24=0,Calcul_Perso!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!E24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R24,Calcul_Perso!G24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S24,Calcul_Perso!H24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T24,Calcul_Perso!I24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V24,Calcul_Perso!K24))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M25=0,Calcul_Perso!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!E25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R25,Calcul_Perso!G25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S25,Calcul_Perso!H25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T25,Calcul_Perso!I25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V25,Calcul_Perso!K25))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M26=0,Calcul_Perso!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!E26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R26,Calcul_Perso!G26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S26,Calcul_Perso!H26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T26,Calcul_Perso!I26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V26,Calcul_Perso!K26))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M27=0,Calcul_Perso!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!E27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R27,Calcul_Perso!G27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S27,Calcul_Perso!H27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T27,Calcul_Perso!I27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V27,Calcul_Perso!K27))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M28=0,Calcul_Perso!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!E28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R28,Calcul_Perso!G28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S28,Calcul_Perso!H28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T28,Calcul_Perso!I28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V28,Calcul_Perso!K28))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N28","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M29=0,Calcul_Perso!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!E29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R29,Calcul_Perso!G29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S29,Calcul_Perso!H29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T29,Calcul_Perso!I29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V29,Calcul_Perso!K29))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M30=0,Calcul_Perso!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!E30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R30,Calcul_Perso!G30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S30,Calcul_Perso!H30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T30,Calcul_Perso!I30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V30,Calcul_Perso!K30))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M31=0,Calcul_Perso!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!E31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R31,Calcul_Perso!G31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S31,Calcul_Perso!H31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T31,Calcul_Perso!I31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V31,Calcul_Perso!K31))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M32=0,Calcul_Perso!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!E32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R32,Calcul_Perso!G32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S32,Calcul_Perso!H32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T32,Calcul_Perso!I32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V32,Calcul_Perso!K32))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M33=0,Calcul_Perso!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!E33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R33,Calcul_Perso!G33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S33,Calcul_Perso!H33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T33,Calcul_Perso!I33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V33,Calcul_Perso!K33))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M34=0,Calcul_Perso!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!E34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R34,Calcul_Perso!G34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S34,Calcul_Perso!H34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T34,Calcul_Perso!I34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V34,Calcul_Perso!K34))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M35=0,Calcul_Perso!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!E35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R35,Calcul_Perso!G35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S35,Calcul_Perso!H35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T35,Calcul_Perso!I35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V35,Calcul_Perso!K35))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N35","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M36=0,Calcul_Perso!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!E36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R36,Calcul_Perso!G36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S36,Calcul_Perso!H36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T36,Calcul_Perso!I36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V36,Calcul_Perso!K36))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M37=0,Calcul_Perso!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!E37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R37,Calcul_Perso!G37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S37,Calcul_Perso!H37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T37,Calcul_Perso!I37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V37,Calcul_Perso!K37))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M38=0,Calcul_Perso!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!E38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R38,Calcul_Perso!G38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S38,Calcul_Perso!H38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T38,Calcul_Perso!I38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V38,Calcul_Perso!K38))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N38","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M39=0,Calcul_Perso!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!E39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R39,Calcul_Perso!G39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S39,Calcul_Perso!H39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T39,Calcul_Perso!I39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V39,Calcul_Perso!K39))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M40=0,Calcul_Perso!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!E40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R40,Calcul_Perso!G40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S40,Calcul_Perso!H40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T40,Calcul_Perso!I40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V40,Calcul_Perso!K40))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M41=0,Calcul_Perso!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!E41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R41,Calcul_Perso!G41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S41,Calcul_Perso!H41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T41,Calcul_Perso!I41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V41,Calcul_Perso!K41))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M42=0,Calcul_Perso!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!E42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R42,Calcul_Perso!G42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S42,Calcul_Perso!H42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T42,Calcul_Perso!I42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V42,Calcul_Perso!K42))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N42","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M43=0,Calcul_Perso!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!E43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R43,Calcul_Perso!G43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S43,Calcul_Perso!H43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T43,Calcul_Perso!I43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V43,Calcul_Perso!K43))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M44=0,Calcul_Perso!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!E44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R44,Calcul_Perso!G44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S44,Calcul_Perso!H44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T44,Calcul_Perso!I44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V44,Calcul_Perso!K44))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N44","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M45=0,Calcul_Perso!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!E45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R45,Calcul_Perso!G45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S45,Calcul_Perso!H45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T45,Calcul_Perso!I45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V45,Calcul_Perso!K45))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M46=0,Calcul_Perso!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!E46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R46,Calcul_Perso!G46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S46,Calcul_Perso!H46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T46,Calcul_Perso!I46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V46,Calcul_Perso!K46))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M47=0,Calcul_Perso!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!E47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R47,Calcul_Perso!G47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S47,Calcul_Perso!H47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T47,Calcul_Perso!I47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V47,Calcul_Perso!K47))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M48=0,Calcul_Perso!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!E48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R48,Calcul_Perso!G48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S48,Calcul_Perso!H48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T48,Calcul_Perso!I48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V48,Calcul_Perso!K48))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M49=0,Calcul_Perso!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!E49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R49,Calcul_Perso!G49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S49,Calcul_Perso!H49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T49,Calcul_Perso!I49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V49,Calcul_Perso!K49))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M50=0,Calcul_Perso!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!E50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R50,Calcul_Perso!G50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S50,Calcul_Perso!H50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T50,Calcul_Perso!I50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V50,Calcul_Perso!K50))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N50","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M51=0,Calcul_Perso!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!E51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R51,Calcul_Perso!G51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S51,Calcul_Perso!H51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T51,Calcul_Perso!I51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V51,Calcul_Perso!K51))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M52=0,Calcul_Perso!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!E52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R52,Calcul_Perso!G52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S52,Calcul_Perso!H52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T52,Calcul_Perso!I52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V52,Calcul_Perso!K52))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N52","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M53=0,Calcul_Perso!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!E53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R53,Calcul_Perso!G53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S53,Calcul_Perso!H53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T53,Calcul_Perso!I53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V53,Calcul_Perso!K53))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N53","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M54=0,Calcul_Perso!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!E54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R54,Calcul_Perso!G54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S54,Calcul_Perso!H54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T54,Calcul_Perso!I54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V54,Calcul_Perso!K54))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N54","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M55=0,Calcul_Perso!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!E55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R55,Calcul_Perso!G55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S55,Calcul_Perso!H55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T55,Calcul_Perso!I55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V55,Calcul_Perso!K55))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M56=0,Calcul_Perso!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!E56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R56,Calcul_Perso!G56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S56,Calcul_Perso!H56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T56,Calcul_Perso!I56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V56,Calcul_Perso!K56))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N56","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M57=0,Calcul_Perso!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!E57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R57,Calcul_Perso!G57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S57,Calcul_Perso!H57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T57,Calcul_Perso!I57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V57,Calcul_Perso!K57))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N57","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M58=0,Calcul_Perso!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!E58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R58,Calcul_Perso!G58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S58,Calcul_Perso!H58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T58,Calcul_Perso!I58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V58,Calcul_Perso!K58))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N58","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M59=0,Calcul_Perso!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!E59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R59,Calcul_Perso!G59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S59,Calcul_Perso!H59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T59,Calcul_Perso!I59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V59,Calcul_Perso!K59))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N59","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M60=0,Calcul_Perso!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!E60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R60,Calcul_Perso!G60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S60,Calcul_Perso!H60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T60,Calcul_Perso!I60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V60,Calcul_Perso!K60))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N60","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M61=0,Calcul_Perso!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!E61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R61,Calcul_Perso!G61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S61,Calcul_Perso!H61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T61,Calcul_Perso!I61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V61,Calcul_Perso!K61))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N61","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M62=0,Calcul_Perso!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!E62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R62,Calcul_Perso!G62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S62,Calcul_Perso!H62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T62,Calcul_Perso!I62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V62,Calcul_Perso!K62))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N62","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M63=0,Calcul_Perso!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!E63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R63,Calcul_Perso!G63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S63,Calcul_Perso!H63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T63,Calcul_Perso!I63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V63,Calcul_Perso!K63))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N63","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M64=0,Calcul_Perso!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!E64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R64,Calcul_Perso!G64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S64,Calcul_Perso!H64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T64,Calcul_Perso!I64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V64,Calcul_Perso!K64))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N64","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M65=0,Calcul_Perso!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!E65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R65,Calcul_Perso!G65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S65,Calcul_Perso!H65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T65,Calcul_Perso!I65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V65,Calcul_Perso!K65))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M66=0,Calcul_Perso!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!E66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R66,Calcul_Perso!G66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S66,Calcul_Perso!H66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T66,Calcul_Perso!I66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V66,Calcul_Perso!K66))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M67=0,Calcul_Perso!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!E67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R67,Calcul_Perso!G67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S67,Calcul_Perso!H67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T67,Calcul_Perso!I67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V67,Calcul_Perso!K67))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M68=0,Calcul_Perso!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!E68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R68,Calcul_Perso!G68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S68,Calcul_Perso!H68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T68,Calcul_Perso!I68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V68,Calcul_Perso!K68))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M69=0,Calcul_Perso!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!E69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R69,Calcul_Perso!G69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S69,Calcul_Perso!H69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T69,Calcul_Perso!I69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V69,Calcul_Perso!K69))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N69","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M70=0,Calcul_Perso!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!E70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R70,Calcul_Perso!G70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S70,Calcul_Perso!H70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T70,Calcul_Perso!I70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V70,Calcul_Perso!K70))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M71=0,Calcul_Perso!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!E71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R71,Calcul_Perso!G71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S71,Calcul_Perso!H71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T71,Calcul_Perso!I71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V71,Calcul_Perso!K71))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M72=0,Calcul_Perso!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!E72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R72,Calcul_Perso!G72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S72,Calcul_Perso!H72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T72,Calcul_Perso!I72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V72,Calcul_Perso!K72))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M73=0,Calcul_Perso!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!E73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R73,Calcul_Perso!G73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S73,Calcul_Perso!H73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",F73/C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T73,Calcul_Perso!I73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",C73-F73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",D73-F73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V73,Calcul_Perso!K73))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M74=0,Calcul_Perso!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!E74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R74,Calcul_Perso!G74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S74,Calcul_Perso!H74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T74,Calcul_Perso!I74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V74,Calcul_Perso!K74))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N74","v":{"$error":"#VALUE!"}},{"$f":"N73+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M75=0,Calcul_Perso!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!E75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R75,Calcul_Perso!G75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S75,Calcul_Perso!H75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T75,Calcul_Perso!I75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V75,Calcul_Perso!K75))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M76=0,Calcul_Perso!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!E76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R76,Calcul_Perso!G76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S76,Calcul_Perso!H76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T76,Calcul_Perso!I76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V76,Calcul_Perso!K76))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M77=0,Calcul_Perso!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!E77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R77,Calcul_Perso!G77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S77,Calcul_Perso!H77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T77,Calcul_Perso!I77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V77,Calcul_Perso!K77))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M78=0,Calcul_Perso!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!E78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R78,Calcul_Perso!G78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S78,Calcul_Perso!H78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T78,Calcul_Perso!I78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V78,Calcul_Perso!K78))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M79=0,Calcul_Perso!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!E79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R79,Calcul_Perso!G79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S79,Calcul_Perso!H79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T79,Calcul_Perso!I79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V79,Calcul_Perso!K79))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M80=0,Calcul_Perso!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!E80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R80,Calcul_Perso!G80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S80,Calcul_Perso!H80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T80,Calcul_Perso!I80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V80,Calcul_Perso!K80))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M81=0,Calcul_Perso!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!E81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R81,Calcul_Perso!G81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S81,Calcul_Perso!H81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T81,Calcul_Perso!I81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V81,Calcul_Perso!K81))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M82=0,Calcul_Perso!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!E82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R82,Calcul_Perso!G82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S82,Calcul_Perso!H82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T82,Calcul_Perso!I82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V82,Calcul_Perso!K82))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M83=0,Calcul_Perso!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!E83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R83,Calcul_Perso!G83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S83,Calcul_Perso!H83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T83,Calcul_Perso!I83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V83,Calcul_Perso!K83))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M84=0,Calcul_Perso!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!E84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R84,Calcul_Perso!G84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S84,Calcul_Perso!H84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T84,Calcul_Perso!I84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V84,Calcul_Perso!K84))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M85=0,Calcul_Perso!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!E85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R85,Calcul_Perso!G85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S85,Calcul_Perso!H85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T85,Calcul_Perso!I85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V85,Calcul_Perso!K85))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M86=0,Calcul_Perso!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!E86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R86,Calcul_Perso!G86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S86,Calcul_Perso!H86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T86,Calcul_Perso!I86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V86,Calcul_Perso!K86))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N86","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M87=0,Calcul_Perso!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!E87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R87,Calcul_Perso!G87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S87,Calcul_Perso!H87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T87,Calcul_Perso!I87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V87,Calcul_Perso!K87))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N87","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M88=0,Calcul_Perso!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!E88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R88,Calcul_Perso!G88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S88,Calcul_Perso!H88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T88,Calcul_Perso!I88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V88,Calcul_Perso!K88))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M89=0,Calcul_Perso!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!E89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R89,Calcul_Perso!G89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S89,Calcul_Perso!H89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T89,Calcul_Perso!I89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V89,Calcul_Perso!K89))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M90=0,Calcul_Perso!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!E90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R90,Calcul_Perso!G90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S90,Calcul_Perso!H90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T90,Calcul_Perso!I90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V90,Calcul_Perso!K90))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M91=0,Calcul_Perso!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R91,Calcul_Perso!G91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S91,Calcul_Perso!H91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T91,Calcul_Perso!I91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V91,Calcul_Perso!K91))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M92=0,Calcul_Perso!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!E92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R92,Calcul_Perso!G92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S92,Calcul_Perso!H92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T92,Calcul_Perso!I92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V92,Calcul_Perso!K92))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M93=0,Calcul_Perso!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!E93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R93,Calcul_Perso!G93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S93,Calcul_Perso!H93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T93,Calcul_Perso!I93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V93,Calcul_Perso!K93))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N93","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M94=0,Calcul_Perso!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!E94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R94,Calcul_Perso!G94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S94,Calcul_Perso!H94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T94,Calcul_Perso!I94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V94,Calcul_Perso!K94))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N94","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M95=0,Calcul_Perso!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!E95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R95,Calcul_Perso!G95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S95,Calcul_Perso!H95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T95,Calcul_Perso!I95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V95,Calcul_Perso!K95))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N95","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M96=0,Calcul_Perso!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!E96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R96,Calcul_Perso!G96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S96,Calcul_Perso!H96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T96,Calcul_Perso!I96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V96,Calcul_Perso!K96))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N96","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M97=0,Calcul_Perso!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!E97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R97,Calcul_Perso!G97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S97,Calcul_Perso!H97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T97,Calcul_Perso!I97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V97,Calcul_Perso!K97))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M98=0,Calcul_Perso!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!E98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R98,Calcul_Perso!G98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S98,Calcul_Perso!H98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T98,Calcul_Perso!I98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V98,Calcul_Perso!K98))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M99=0,Calcul_Perso!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!E99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R99,Calcul_Perso!G99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S99,Calcul_Perso!H99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T99,Calcul_Perso!I99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V99,Calcul_Perso!K99))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M100=0,Calcul_Perso!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!E100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R100,Calcul_Perso!G100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S100,Calcul_Perso!H100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T100,Calcul_Perso!I100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V100,Calcul_Perso!K100))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M101=0,Calcul_Perso!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!E101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R101,Calcul_Perso!G101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S101,Calcul_Perso!H101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T101,Calcul_Perso!I101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V101,Calcul_Perso!K101))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N101","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M102=0,Calcul_Perso!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!E102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R102,Calcul_Perso!G102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S102,Calcul_Perso!H102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T102,Calcul_Perso!I102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V102,Calcul_Perso!K102))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N102","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M103=0,Calcul_Perso!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!E103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R103,Calcul_Perso!G103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S103,Calcul_Perso!H103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T103,Calcul_Perso!I103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V103,Calcul_Perso!K103))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N103","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M104=0,Calcul_Perso!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!E104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R104,Calcul_Perso!G104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S104,Calcul_Perso!H104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T104,Calcul_Perso!I104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V104,Calcul_Perso!K104))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M105=0,Calcul_Perso!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!E105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R105,Calcul_Perso!G105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S105,Calcul_Perso!H105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T105,Calcul_Perso!I105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V105,Calcul_Perso!K105))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N105","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M106=0,Calcul_Perso!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!E106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R106,Calcul_Perso!G106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S106,Calcul_Perso!H106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T106,Calcul_Perso!I106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V106,Calcul_Perso!K106))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N106","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M107=0,Calcul_Perso!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!E107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!R107,Calcul_Perso!G107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!S107,Calcul_Perso!H107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!T107,Calcul_Perso!I107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",Calcul_Perso!V107,Calcul_Perso!K107))","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Perso'!N107","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Report p 5. Alt inv - Perso","index":40,"n_rows":107,"n_cols":22,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,7]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C113,LibellésRapport!D113)","v":"Alternate Investment Strategy - Details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:I1)","v":145.44000244140625},145.44,{"$f":"R1-Q1","v":-2.4414062522737368E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A70)","v":1074.75},1119.75,{"$f":"R2-Q2","v":45}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C114,LibellésRapport!D114)","v":"Insured Retirement Strategy"}]
[]
[]
[null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C115,LibellésRapport!D115)","v":"Alternate Investment"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C116,LibellésRapport!D116)","v":"Year"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C117,LibellésRapport!D117)","v":"Age"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C118,LibellésRapport!D118)","v":"Deposits"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C121,LibellésRapport!D121)","v":"Annual Withdrawal"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C119,LibellésRapport!D119)","v":"Annual Investment Income"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C120,LibellésRapport!D120)","v":"Annual Tax Payable"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C122,LibellésRapport!D122)","v":"Investment Balance"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C123,LibellésRapport!D123)","v":"Net Estate Value"},null,null,null,null,"Alt inv 0"]
[{"$f":"IF(K8=0,Calcul_Perso!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!C8*M8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Perso!X8*M8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AT8*M8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AU8*M8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AR8*M8)","v":{"$error":"#VALUE!"}},{"$f":"G8","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N8","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}},1]
[{"$f":"IF(K9=0,Calcul_Perso!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!C9*M9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Perso!X9*M9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AT9*M9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AU9*M9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AR9*M9)","v":{"$error":"#VALUE!"}},{"$f":"G9","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N9","v":{"$error":"#VALUE!"}},{"$f":"L8+1","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR8<0,0,1)","v":1}]
[{"$f":"IF(K10=0,Calcul_Perso!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!C10*M10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Perso!X10*M10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AT10*M10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AU10*M10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AR10*M10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N10","v":{"$error":"#VALUE!"}},{"$f":"L9+1","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR9<0,0,1)","v":1}]
[{"$f":"IF(K11=0,Calcul_Perso!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!C11*M11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Perso!X11*M11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AT11*M11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AU11*M11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AR11*M11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR10<0,0,1)","v":1}]
[{"$f":"IF(K12=0,Calcul_Perso!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!C12*M12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Perso!X12*M12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AT12*M12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AU12*M12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AR12*M12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR11<0,0,1)","v":1}]
[{"$f":"IF(K13=0,Calcul_Perso!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!C13*M13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Perso!X13*M13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AT13*M13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AU13*M13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AR13*M13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR12<0,0,1)","v":1}]
[{"$f":"IF(K14=0,Calcul_Perso!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!C14*M14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Perso!X14*M14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AT14*M14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AU14*M14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AR14*M14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR13<0,0,1)","v":1}]
[{"$f":"IF(K15=0,Calcul_Perso!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!C15*M15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Perso!X15*M15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AT15*M15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AU15*M15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AR15*M15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR14<0,0,1)","v":1}]
[{"$f":"IF(K16=0,Calcul_Perso!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!C16*M16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Perso!X16*M16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AT16*M16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AU16*M16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AR16*M16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR15<0,0,1)","v":1}]
[{"$f":"IF(K17=0,Calcul_Perso!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!C17*M17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Perso!X17*M17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AT17*M17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AU17*M17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AR17*M17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR16<0,0,1)","v":1}]
[{"$f":"IF(K18=0,Calcul_Perso!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!C18*M18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Perso!X18*M18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AT18*M18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AU18*M18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AR18*M18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR17<0,0,1)","v":1}]
[{"$f":"IF(K19=0,Calcul_Perso!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!C19*M19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Perso!X19*M19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AT19*M19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AU19*M19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AR19*M19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR18<0,0,1)","v":1}]
[{"$f":"IF(K20=0,Calcul_Perso!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!C20*M20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Perso!X20*M20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AT20*M20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AU20*M20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AR20*M20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR19<0,0,1)","v":1}]
[{"$f":"IF(K21=0,Calcul_Perso!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!C21*M21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Perso!X21*M21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AT21*M21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AU21*M21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AR21*M21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR20<0,0,1)","v":1}]
[{"$f":"IF(K22=0,Calcul_Perso!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!C22*M22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Perso!X22*M22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AT22*M22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AU22*M22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AR22*M22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR21<0,0,1)","v":1}]
[{"$f":"IF(K23=0,Calcul_Perso!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!C23*M23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Perso!X23*M23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AT23*M23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AU23*M23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AR23*M23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR22<0,0,1)","v":1}]
[{"$f":"IF(K24=0,Calcul_Perso!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!C24*M24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Perso!X24*M24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AT24*M24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AU24*M24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AR24*M24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR23<0,0,1)","v":1}]
[{"$f":"IF(K25=0,Calcul_Perso!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!C25*M25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Perso!X25*M25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AT25*M25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AU25*M25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AR25*M25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR24<0,0,1)","v":1}]
[{"$f":"IF(K26=0,Calcul_Perso!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!C26*M26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Perso!X26*M26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AT26*M26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AU26*M26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AR26*M26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR25<0,0,1)","v":1}]
[{"$f":"IF(K27=0,Calcul_Perso!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!C27*M27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Perso!X27*M27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AT27*M27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AU27*M27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AR27*M27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR26<0,0,1)","v":1}]
[{"$f":"IF(K28=0,Calcul_Perso!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!C28*M28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Perso!X28*M28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AT28*M28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AU28*M28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AR28*M28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N28","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR27<0,0,1)","v":1}]
[{"$f":"IF(K29=0,Calcul_Perso!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!C29*M29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Perso!X29*M29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AT29*M29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AU29*M29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AR29*M29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR28<0,0,1)","v":1}]
[{"$f":"IF(K30=0,Calcul_Perso!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!C30*M30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Perso!X30*M30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AT30*M30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AU30*M30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AR30*M30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR29<0,0,1)","v":1}]
[{"$f":"IF(K31=0,Calcul_Perso!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!C31*M31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Perso!X31*M31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AT31*M31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AU31*M31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AR31*M31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR30<0,0,1)","v":1}]
[{"$f":"IF(K32=0,Calcul_Perso!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!C32*M32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Perso!X32*M32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AT32*M32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AU32*M32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AR32*M32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR31<0,0,1)","v":1}]
[{"$f":"IF(K33=0,Calcul_Perso!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!C33*M33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Perso!X33*M33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AT33*M33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AU33*M33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AR33*M33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR32<0,0,1)","v":1}]
[{"$f":"IF(K34=0,Calcul_Perso!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!C34*M34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Perso!X34*M34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AT34*M34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AU34*M34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AR34*M34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR33<0,0,1)","v":1}]
[{"$f":"IF(K35=0,Calcul_Perso!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!C35*M35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Perso!X35*M35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AT35*M35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AU35*M35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AR35*M35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N35","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR34<0,0,1)","v":1}]
[{"$f":"IF(K36=0,Calcul_Perso!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!C36*M36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Perso!X36*M36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AT36*M36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AU36*M36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AR36*M36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR35<0,0,1)","v":1}]
[{"$f":"IF(K37=0,Calcul_Perso!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!C37*M37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Perso!X37*M37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AT37*M37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AU37*M37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AR37*M37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR36<0,0,1)","v":1}]
[{"$f":"IF(K38=0,Calcul_Perso!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!C38*M38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Perso!X38*M38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AT38*M38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AU38*M38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AR38*M38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N38","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR37<0,0,1)","v":1}]
[{"$f":"IF(K39=0,Calcul_Perso!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!C39*M39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Perso!X39*M39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AT39*M39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AU39*M39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AR39*M39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR38<0,0,1)","v":1}]
[{"$f":"IF(K40=0,Calcul_Perso!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!C40*M40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Perso!X40*M40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AT40*M40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AU40*M40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AR40*M40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR39<0,0,1)","v":1}]
[{"$f":"IF(K41=0,Calcul_Perso!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!C41*M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Perso!X41*M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AT41*M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AU41*M41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AR41*M41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR40<0,0,1)","v":1}]
[{"$f":"IF(K42=0,Calcul_Perso!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!C42*M42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Perso!X42*M42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AT42*M42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AU42*M42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AR42*M42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N42","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR41<0,0,1)","v":1}]
[{"$f":"IF(K43=0,Calcul_Perso!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!C43*M43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Perso!X43*M43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AT43*M43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AU43*M43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AR43*M43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR42<0,0,1)","v":1}]
[{"$f":"IF(K44=0,Calcul_Perso!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!C44*M44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Perso!X44*M44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AT44*M44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AU44*M44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AR44*M44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N44","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR43<0,0,1)","v":1}]
[{"$f":"IF(K45=0,Calcul_Perso!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!C45*M45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Perso!X45*M45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AT45*M45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AU45*M45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AR45*M45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR44<0,0,1)","v":1}]
[{"$f":"IF(K46=0,Calcul_Perso!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!C46*M46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",-Calcul_Perso!X46*M46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!AT46*M46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!AU46*M46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Perso!AR46*M46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR45<0,0,1)","v":1}]
[{"$f":"IF(K47=0,Calcul_Perso!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!C47*M47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Perso!X47*M47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AT47*M47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AU47*M47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AR47*M47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR46<0,0,1)","v":1}]
[{"$f":"IF(K48=0,Calcul_Perso!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!C48*M48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Perso!X48*M48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AT48*M48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AU48*M48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AR48*M48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR47<0,0,1)","v":1}]
[{"$f":"IF(K49=0,Calcul_Perso!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!C49*M49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Perso!X49*M49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AT49*M49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AU49*M49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AR49*M49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR48<0,0,1)","v":1}]
[{"$f":"IF(K50=0,Calcul_Perso!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!C50*M50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Perso!X50*M50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AT50*M50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AU50*M50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AR50*M50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N50","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR49<0,0,1)","v":1}]
[{"$f":"IF(K51=0,Calcul_Perso!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!C51*M51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Perso!X51*M51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AT51*M51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AU51*M51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AR51*M51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR50<0,0,1)","v":1}]
[{"$f":"IF(K52=0,Calcul_Perso!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!C52*M52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Perso!X52*M52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AT52*M52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AU52*M52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AR52*M52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N52","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR51<0,0,1)","v":1}]
[{"$f":"IF(K53=0,Calcul_Perso!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!C53*M53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Perso!X53*M53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AT53*M53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AU53*M53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AR53*M53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N53","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR52<0,0,1)","v":1}]
[{"$f":"IF(K54=0,Calcul_Perso!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!C54*M54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Perso!X54*M54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AT54*M54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AU54*M54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AR54*M54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N54","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR53<0,0,1)","v":1}]
[{"$f":"IF(K55=0,Calcul_Perso!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!C55*M55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Perso!X55*M55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AT55*M55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AU55*M55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AR55*M55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR54<0,0,1)","v":1}]
[{"$f":"IF(K56=0,Calcul_Perso!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!C56*M56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Perso!X56*M56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AT56*M56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AU56*M56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AR56*M56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N56","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR55<0,0,1)","v":1}]
[{"$f":"IF(K57=0,Calcul_Perso!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!C57*M57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Perso!X57*M57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AT57*M57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AU57*M57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AR57*M57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N57","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR56<0,0,1)","v":1}]
[{"$f":"IF(K58=0,Calcul_Perso!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!C58*M58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Perso!X58*M58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AT58*M58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AU58*M58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AR58*M58)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N58","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR57<0,0,1)","v":1}]
[{"$f":"IF(K59=0,Calcul_Perso!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!C59*M59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Perso!X59*M59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AT59*M59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AU59*M59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AR59*M59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N59","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR58<0,0,1)","v":1}]
[{"$f":"IF(K60=0,Calcul_Perso!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!C60*M60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Perso!X60*M60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AT60*M60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AU60*M60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AR60*M60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N60","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR59<0,0,1)","v":1}]
[{"$f":"IF(K61=0,Calcul_Perso!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!C61*M61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Perso!X61*M61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AT61*M61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AU61*M61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AR61*M61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N61","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR60<0,0,1)","v":1}]
[{"$f":"IF(K62=0,Calcul_Perso!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!C62*M62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Perso!X62*M62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AT62*M62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AU62*M62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AR62*M62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N62","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR61<0,0,1)","v":1}]
[{"$f":"IF(K63=0,Calcul_Perso!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!C63*M63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Perso!X63*M63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AT63*M63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AU63*M63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AR63*M63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N63","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR62<0,0,1)","v":1}]
[{"$f":"IF(K64=0,Calcul_Perso!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!C64*M64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Perso!X64*M64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AT64*M64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AU64*M64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AR64*M64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N64","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR63<0,0,1)","v":1}]
[{"$f":"IF(K65=0,Calcul_Perso!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!C65*M65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Perso!X65*M65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AT65*M65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AU65*M65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AR65*M65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR64<0,0,1)","v":1}]
[{"$f":"IF(K66=0,Calcul_Perso!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!C66*M66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Perso!X66*M66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AT66*M66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AU66*M66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AR66*M66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR65<0,0,1)","v":1}]
[{"$f":"IF(K67=0,Calcul_Perso!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!C67*M67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Perso!X67*M67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AT67*M67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AU67*M67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AR67*M67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR66<0,0,1)","v":1}]
[{"$f":"IF(K68=0,Calcul_Perso!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!C68*M68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Perso!X68*M68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AT68*M68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AU68*M68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AR68*M68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR67<0,0,1)","v":1}]
[{"$f":"IF(K69=0,Calcul_Perso!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!C69*M69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Perso!X69*M69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AT69*M69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AU69*M69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AR69*M69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N69","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR68<0,0,1)","v":1}]
[{"$f":"IF(K70=0,Calcul_Perso!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!C70*M70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Perso!X70*M70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AT70*M70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AU70*M70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AR70*M70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR69<0,0,1)","v":1}]
[{"$f":"IF(K71=0,Calcul_Perso!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!C71*M71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Perso!X71*M71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AT71*M71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AU71*M71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AR71*M71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR70<0,0,1)","v":1}]
[{"$f":"IF(K72=0,Calcul_Perso!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!C72*M72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Perso!X72*M72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AT72*M72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AU72*M72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AR72*M72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR71<0,0,1)","v":1}]
[{"$f":"IF(K73=0,Calcul_Perso!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!C73*M73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Perso!X73*M73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AT73*M73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AU73*M73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AR73*M73)","v":{"$error":"#VALUE!"}},{"$f":"G73","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR72<0,0,1)","v":1}]
[{"$f":"IF(K74=0,Calcul_Perso!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!C74*M74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Perso!X74*M74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AT74*M74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AU74*M74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AR74*M74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N74","v":{"$error":"#VALUE!"}},{"$f":"L73+1","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR73<0,0,1)","v":1}]
[{"$f":"IF(K75=0,Calcul_Perso!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!C75*M75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Perso!X75*M75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AT75*M75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AU75*M75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AR75*M75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR74<0,0,1)","v":1}]
[{"$f":"IF(K76=0,Calcul_Perso!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!C76*M76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Perso!X76*M76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AT76*M76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AU76*M76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AR76*M76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR75<0,0,1)","v":1}]
[{"$f":"IF(K77=0,Calcul_Perso!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!C77*M77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Perso!X77*M77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AT77*M77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AU77*M77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AR77*M77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR76<0,0,1)","v":1}]
[{"$f":"IF(K78=0,Calcul_Perso!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!C78*M78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Perso!X78*M78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AT78*M78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AU78*M78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AR78*M78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR77<0,0,1)","v":1}]
[{"$f":"IF(K79=0,Calcul_Perso!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!C79*M79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Perso!X79*M79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AT79*M79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AU79*M79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AR79*M79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR78<0,0,1)","v":1}]
[{"$f":"IF(K80=0,Calcul_Perso!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!C80*M80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Perso!X80*M80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AT80*M80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AU80*M80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AR80*M80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR79<0,0,1)","v":1}]
[{"$f":"IF(K81=0,Calcul_Perso!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!C81*M81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Perso!X81*M81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AT81*M81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AU81*M81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AR81*M81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR80<0,0,1)","v":1}]
[{"$f":"IF(K82=0,Calcul_Perso!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!C82*M82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Perso!X82*M82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AT82*M82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AU82*M82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AR82*M82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR81<0,0,1)","v":1}]
[{"$f":"IF(K83=0,Calcul_Perso!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!C83*M83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Perso!X83*M83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AT83*M83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AU83*M83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AR83*M83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR82<0,0,1)","v":1}]
[{"$f":"IF(K84=0,Calcul_Perso!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!C84*M84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Perso!X84*M84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AT84*M84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AU84*M84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AR84*M84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR83<0,0,1)","v":1}]
[{"$f":"IF(K85=0,Calcul_Perso!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!C85*M85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Perso!X85*M85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AT85*M85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AU85*M85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AR85*M85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR84<0,0,1)","v":1}]
[{"$f":"IF(K86=0,Calcul_Perso!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!C86*M86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Perso!X86*M86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AT86*M86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AU86*M86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AR86*M86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N86","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR85<0,0,1)","v":1}]
[{"$f":"IF(K87=0,Calcul_Perso!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!C87*M87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Perso!X87*M87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AT87*M87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AU87*M87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AR87*M87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N87","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR86<0,0,1)","v":1}]
[{"$f":"IF(K88=0,Calcul_Perso!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!C88*M88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Perso!X88*M88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AT88*M88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AU88*M88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AR88*M88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR87<0,0,1)","v":1}]
[{"$f":"IF(K89=0,Calcul_Perso!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!C89*M89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Perso!X89*M89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AT89*M89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AU89*M89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AR89*M89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR88<0,0,1)","v":1}]
[{"$f":"IF(K90=0,Calcul_Perso!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!C90*M90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Perso!X90*M90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AT90*M90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AU90*M90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AR90*M90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR89<0,0,1)","v":1}]
[{"$f":"IF(K91=0,Calcul_Perso!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!C91*M91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Perso!X91*M91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AT91*M91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AU91*M91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AR91*M91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR90<0,0,1)","v":1}]
[{"$f":"IF(K92=0,Calcul_Perso!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!C92*M92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Perso!X92*M92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AT92*M92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AU92*M92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AR92*M92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR91<0,0,1)","v":1}]
[{"$f":"IF(K93=0,Calcul_Perso!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!C93*M93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Perso!X93*M93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AT93*M93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AU93*M93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AR93*M93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N93","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR92<0,0,1)","v":1}]
[{"$f":"IF(K94=0,Calcul_Perso!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!C94*M94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Perso!X94*M94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AT94*M94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AU94*M94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AR94*M94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N94","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR93<0,0,1)","v":1}]
[{"$f":"IF(K95=0,Calcul_Perso!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!C95*M95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Perso!X95*M95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AT95*M95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AU95*M95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AR95*M95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N95","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR94<0,0,1)","v":1}]
[{"$f":"IF(K96=0,Calcul_Perso!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!C96*M96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Perso!X96*M96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AT96*M96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AU96*M96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AR96*M96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N96","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR95<0,0,1)","v":1}]
[{"$f":"IF(K97=0,Calcul_Perso!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!C97*M97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Perso!X97*M97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AT97*M97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AU97*M97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AR97*M97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR96<0,0,1)","v":1}]
[{"$f":"IF(K98=0,Calcul_Perso!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!C98*M98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Perso!X98*M98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AT98*M98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AU98*M98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AR98*M98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR97<0,0,1)","v":1}]
[{"$f":"IF(K99=0,Calcul_Perso!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!C99*M99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Perso!X99*M99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AT99*M99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AU99*M99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AR99*M99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR98<0,0,1)","v":1}]
[{"$f":"IF(K100=0,Calcul_Perso!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!C100*M100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Perso!X100*M100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AT100*M100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AU100*M100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AR100*M100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR99<0,0,1)","v":1}]
[{"$f":"IF(K101=0,Calcul_Perso!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!C101*M101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Perso!X101*M101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AT101*M101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AU101*M101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AR101*M101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N101","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR100<0,0,1)","v":1}]
[{"$f":"IF(K102=0,Calcul_Perso!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!C102*M102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Perso!X102*M102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AT102*M102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AU102*M102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AR102*M102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N102","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR101<0,0,1)","v":1}]
[{"$f":"IF(K103=0,Calcul_Perso!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!C103*M103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Perso!X103*M103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AT103*M103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AU103*M103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AR103*M103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N103","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR102<0,0,1)","v":1}]
[{"$f":"IF(K104=0,Calcul_Perso!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!C104*M104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Perso!X104*M104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AT104*M104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AU104*M104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AR104*M104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR103<0,0,1)","v":1}]
[{"$f":"IF(K105=0,Calcul_Perso!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!C105*M105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Perso!X105*M105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AT105*M105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AU105*M105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AR105*M105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N105","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR104<0,0,1)","v":1}]
[{"$f":"IF(K106=0,Calcul_Perso!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!C106*M106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Perso!X106*M106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AT106*M106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AU106*M106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AR106*M106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N106","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR105<0,0,1)","v":1}]
[{"$f":"IF(K107=0,Calcul_Perso!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!C107*M107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Perso!X107*M107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AT107*M107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AU107*M107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AR107*M107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,null,{"$f":"'Report p.3 - CF - Perso'!N107","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(Calcul_Perso!AR106<0,0,1)","v":1}]

{"sheet":"Report p 5. Alt inv+T100- Perso","index":41,"n_rows":107,"n_cols":23,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,9]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C113,LibellésRapport!D113)","v":"Alternate Investment Strategy - Details"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:K1)","v":145.44000244140625},145.44,{"$f":"S1-R1","v":-2.4414062522737368E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A70)","v":1074.75},1119.75,{"$f":"S2-R2","v":45}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C114,LibellésRapport!D114)","v":"Insured Retirement Strategy"}]
[]
[]
[null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C115,LibellésRapport!D115)","v":"Alternate Investment"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C116,LibellésRapport!D116)","v":"Year"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C117,LibellésRapport!D117)","v":"Age"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C118,LibellésRapport!D118)","v":"Deposits"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C124,LibellésRapport!D124)","v":"T100 Premium"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C121,LibellésRapport!D121)","v":"Annual Withdrawal"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C119,LibellésRapport!D119)","v":"Annual Investment Income"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C120,LibellésRapport!D120)","v":"Annual Tax Payable"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C122,LibellésRapport!D122)","v":"Investment Balance"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C125,LibellésRapport!D125)","v":"T100 Death Benefit"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C123,LibellésRapport!D123)","v":"Net Estate Value"},null,null,null,null,"Alt inv 0"]
[{"$f":"IF(M8=0,Calcul_Perso!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!C8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Perso!Y8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Perso!X8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AT8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AU8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AR8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AV8*O8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Perso!AW8*O8)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N8","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O8","v":{"$error":"#VALUE!"}},1]
[{"$f":"IF(M9=0,Calcul_Perso!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!C9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Perso!Y9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Perso!X9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AT9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AU9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AR9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AV9*O9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Perso!AW9*O9)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N9","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O9","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR8<0,0,1)","v":1}]
[{"$f":"IF(M10=0,Calcul_Perso!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!C10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Perso!Y10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Perso!X10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AT10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AU10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AR10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AV10*O10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Perso!AW10*O10)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N10","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O10","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR9<0,0,1)","v":1}]
[{"$f":"IF(M11=0,Calcul_Perso!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!C11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Perso!Y11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Perso!X11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AT11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AU11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AR11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AV11*O11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Perso!AW11*O11)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N11","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O11","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR10<0,0,1)","v":1}]
[{"$f":"IF(M12=0,Calcul_Perso!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!C12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Perso!Y12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Perso!X12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AT12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AU12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AR12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AV12*O12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Perso!AW12*O12)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N12","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O12","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR11<0,0,1)","v":1}]
[{"$f":"IF(M13=0,Calcul_Perso!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!C13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Perso!Y13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Perso!X13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AT13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AU13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AR13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AV13*O13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Perso!AW13*O13)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N13","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O13","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR12<0,0,1)","v":1}]
[{"$f":"IF(M14=0,Calcul_Perso!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!C14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Perso!Y14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Perso!X14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AT14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AU14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AR14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AV14*O14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Perso!AW14*O14)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N14","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O14","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR13<0,0,1)","v":1}]
[{"$f":"IF(M15=0,Calcul_Perso!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!C15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Perso!Y15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Perso!X15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AT15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AU15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AR15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AV15*O15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Perso!AW15*O15)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N15","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O15","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR14<0,0,1)","v":1}]
[{"$f":"IF(M16=0,Calcul_Perso!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!C16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Perso!Y16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Perso!X16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AT16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AU16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AR16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AV16*O16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Perso!AW16*O16)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N16","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O16","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR15<0,0,1)","v":1}]
[{"$f":"IF(M17=0,Calcul_Perso!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!C17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Perso!Y17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Perso!X17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AT17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AU17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AR17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AV17*O17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Perso!AW17*O17)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N17","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O17","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR16<0,0,1)","v":1}]
[{"$f":"IF(M18=0,Calcul_Perso!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!C18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Perso!Y18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Perso!X18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AT18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AU18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AR18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AV18*O18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Perso!AW18*O18)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N18","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O18","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR17<0,0,1)","v":1}]
[{"$f":"IF(M19=0,Calcul_Perso!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!C19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Perso!Y19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Perso!X19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AT19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AU19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AR19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AV19*O19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Perso!AW19*O19)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N19","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O19","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR18<0,0,1)","v":1}]
[{"$f":"IF(M20=0,Calcul_Perso!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!C20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Perso!Y20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Perso!X20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AT20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AU20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AR20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AV20*O20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Perso!AW20*O20)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N20","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O20","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR19<0,0,1)","v":1}]
[{"$f":"IF(M21=0,Calcul_Perso!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!C21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Perso!Y21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Perso!X21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AT21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AU21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AR21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AV21*O21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Perso!AW21*O21)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N21","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O21","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR20<0,0,1)","v":1}]
[{"$f":"IF(M22=0,Calcul_Perso!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!C22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Perso!Y22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Perso!X22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AT22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AU22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AR22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AV22*O22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Perso!AW22*O22)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N22","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O22","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR21<0,0,1)","v":1}]
[{"$f":"IF(M23=0,Calcul_Perso!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!C23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Perso!Y23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Perso!X23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AT23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AU23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AR23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AV23*O23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Perso!AW23*O23)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N23","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O23","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR22<0,0,1)","v":1}]
[{"$f":"IF(M24=0,Calcul_Perso!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!C24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Perso!Y24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Perso!X24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AT24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AU24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AR24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AV24*O24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Perso!AW24*O24)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N24","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O24","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR23<0,0,1)","v":1}]
[{"$f":"IF(M25=0,Calcul_Perso!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!C25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Perso!Y25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Perso!X25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AT25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AU25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AR25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AV25*O25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Perso!AW25*O25)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N25","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O25","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR24<0,0,1)","v":1}]
[{"$f":"IF(M26=0,Calcul_Perso!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!C26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Perso!Y26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Perso!X26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AT26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AU26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AR26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AV26*O26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Perso!AW26*O26)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N26","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O26","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR25<0,0,1)","v":1}]
[{"$f":"IF(M27=0,Calcul_Perso!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!C27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Perso!Y27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Perso!X27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AT27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AU27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AR27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AV27*O27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Perso!AW27*O27)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N27","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O27","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR26<0,0,1)","v":1}]
[{"$f":"IF(M28=0,Calcul_Perso!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!C28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Perso!Y28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Perso!X28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AT28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AU28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AR28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AV28*O28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Perso!AW28*O28)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N28","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O28","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR27<0,0,1)","v":1}]
[{"$f":"IF(M29=0,Calcul_Perso!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!C29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Perso!Y29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Perso!X29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AT29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AU29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AR29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AV29*O29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Perso!AW29*O29)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N29","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O29","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR28<0,0,1)","v":1}]
[{"$f":"IF(M30=0,Calcul_Perso!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!C30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Perso!Y30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Perso!X30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AT30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AU30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AR30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AV30*O30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Perso!AW30*O30)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N30","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O30","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR29<0,0,1)","v":1}]
[{"$f":"IF(M31=0,Calcul_Perso!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!C31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Perso!Y31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Perso!X31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AT31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AU31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AR31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AV31*O31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Perso!AW31*O31)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N31","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O31","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR30<0,0,1)","v":1}]
[{"$f":"IF(M32=0,Calcul_Perso!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!C32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Perso!Y32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Perso!X32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AT32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AU32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AR32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AV32*O32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Perso!AW32*O32)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N32","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O32","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR31<0,0,1)","v":1}]
[{"$f":"IF(M33=0,Calcul_Perso!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!C33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Perso!Y33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Perso!X33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AT33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AU33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AR33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AV33*O33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Perso!AW33*O33)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N33","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O33","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR32<0,0,1)","v":1}]
[{"$f":"IF(M34=0,Calcul_Perso!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!C34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Perso!Y34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Perso!X34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AT34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AU34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AR34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AV34*O34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Perso!AW34*O34)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N34","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O34","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR33<0,0,1)","v":1}]
[{"$f":"IF(M35=0,Calcul_Perso!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!C35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Perso!Y35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Perso!X35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AT35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AU35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AR35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AV35*O35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Perso!AW35*O35)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N35","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O35","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR34<0,0,1)","v":1}]
[{"$f":"IF(M36=0,Calcul_Perso!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!C36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Perso!Y36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Perso!X36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AT36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AU36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AR36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AV36*O36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Perso!AW36*O36)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N36","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O36","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR35<0,0,1)","v":1}]
[{"$f":"IF(M37=0,Calcul_Perso!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!C37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Perso!Y37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Perso!X37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AT37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AU37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AR37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AV37*O37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Perso!AW37*O37)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N37","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O37","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR36<0,0,1)","v":1}]
[{"$f":"IF(M38=0,Calcul_Perso!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!C38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Perso!Y38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Perso!X38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AT38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AU38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AR38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AV38*O38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Perso!AW38*O38)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N38","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O38","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR37<0,0,1)","v":1}]
[{"$f":"IF(M39=0,Calcul_Perso!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!C39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Perso!Y39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Perso!X39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AT39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AU39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AR39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AV39*O39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Perso!AW39*O39)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N39","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O39","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR38<0,0,1)","v":1}]
[{"$f":"IF(M40=0,Calcul_Perso!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!C40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Perso!Y40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Perso!X40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AT40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AU40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AR40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AV40*O40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Perso!AW40*O40)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N40","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O40","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR39<0,0,1)","v":1}]
[{"$f":"IF(M41=0,Calcul_Perso!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!C41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Perso!Y41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Perso!X41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AT41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AU41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AR41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AV41*O41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Perso!AW41*O41)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N41","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O41","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR40<0,0,1)","v":1}]
[{"$f":"IF(M42=0,Calcul_Perso!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!C42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Perso!Y42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Perso!X42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AT42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AU42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AR42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AV42*O42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Perso!AW42*O42)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N42","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O42","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR41<0,0,1)","v":1}]
[{"$f":"IF(M43=0,Calcul_Perso!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!C43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Perso!Y43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Perso!X43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AT43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AU43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AR43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AV43*O43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Perso!AW43*O43)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N43","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O43","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR42<0,0,1)","v":1}]
[{"$f":"IF(M44=0,Calcul_Perso!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!C44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Perso!Y44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Perso!X44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AT44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AU44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AR44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AV44*O44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Perso!AW44*O44)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N44","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O44","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR43<0,0,1)","v":1}]
[{"$f":"IF(M45=0,Calcul_Perso!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!C45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Perso!Y45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Perso!X45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AT45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AU45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AR45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AV45*O45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Perso!AW45*O45)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N45","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O45","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR44<0,0,1)","v":1}]
[{"$f":"IF(M46=0,Calcul_Perso!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!C46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",-Calcul_Perso!Y46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",-Calcul_Perso!X46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!AT46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!AU46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!AR46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!AV46*O46)","v":{"$error":"#VALUE!"}},{"$f":"IF(D55=\"\",\"\",Calcul_Perso!AW46*O46)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N46","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O46","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR45<0,0,1)","v":1}]
[{"$f":"IF(M47=0,Calcul_Perso!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!C47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Perso!Y47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Perso!X47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AT47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AU47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AR47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AV47*O47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Perso!AW47*O47)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N47","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O47","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR46<0,0,1)","v":1}]
[{"$f":"IF(M48=0,Calcul_Perso!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!C48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Perso!Y48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Perso!X48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AT48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AU48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AR48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AV48*O48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Perso!AW48*O48)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N48","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O48","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR47<0,0,1)","v":1}]
[{"$f":"IF(M49=0,Calcul_Perso!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!C49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Perso!Y49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Perso!X49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AT49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AU49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AR49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AV49*O49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Perso!AW49*O49)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N49","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O49","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR48<0,0,1)","v":1}]
[{"$f":"IF(M50=0,Calcul_Perso!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!C50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Perso!Y50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Perso!X50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AT50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AU50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AR50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AV50*O50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Perso!AW50*O50)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N50","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O50","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR49<0,0,1)","v":1}]
[{"$f":"IF(M51=0,Calcul_Perso!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!C51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Perso!Y51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Perso!X51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AT51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AU51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AR51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AV51*O51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Perso!AW51*O51)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N51","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O51","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR50<0,0,1)","v":1}]
[{"$f":"IF(M52=0,Calcul_Perso!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!C52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Perso!Y52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Perso!X52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AT52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AU52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AR52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AV52*O52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Perso!AW52*O52)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N52","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O52","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR51<0,0,1)","v":1}]
[{"$f":"IF(M53=0,Calcul_Perso!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!C53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Perso!Y53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Perso!X53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AT53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AU53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AR53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AV53*O53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Perso!AW53*O53)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N53","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O53","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR52<0,0,1)","v":1}]
[{"$f":"IF(M54=0,Calcul_Perso!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!C54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Perso!Y54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Perso!X54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AT54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AU54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AR54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AV54*O54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Perso!AW54*O54)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N54","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O54","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR53<0,0,1)","v":1}]
[{"$f":"IF(M55=0,Calcul_Perso!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!C55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Perso!Y55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Perso!X55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AT55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AU55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AR55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AV55*O55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Perso!AW55*O55)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N55","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O55","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR54<0,0,1)","v":1}]
[{"$f":"IF(M56=0,Calcul_Perso!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!C56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Perso!Y56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Perso!X56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AT56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AU56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AR56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AV56*O56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Perso!AW56*O56)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N56","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O56","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR55<0,0,1)","v":1}]
[{"$f":"IF(M57=0,Calcul_Perso!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!C57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Perso!Y57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Perso!X57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AT57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AU57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AR57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AV57*O57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Perso!AW57*O57)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N57","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O57","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR56<0,0,1)","v":1}]
[{"$f":"IF(M58=0,Calcul_Perso!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!C58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Perso!Y58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Perso!X58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AT58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AU58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AR58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AV58*O58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Perso!AW58*O58)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N58","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O58","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR57<0,0,1)","v":1}]
[{"$f":"IF(M59=0,Calcul_Perso!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!C59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Perso!Y59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Perso!X59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AT59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AU59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AR59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AV59*O59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Perso!AW59*O59)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N59","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O59","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR58<0,0,1)","v":1}]
[{"$f":"IF(M60=0,Calcul_Perso!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!C60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Perso!Y60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Perso!X60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AT60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AU60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AR60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AV60*O60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Perso!AW60*O60)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N60","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O60","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR59<0,0,1)","v":1}]
[{"$f":"IF(M61=0,Calcul_Perso!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!C61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Perso!Y61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Perso!X61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AT61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AU61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AR61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AV61*O61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Perso!AW61*O61)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N61","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O61","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR60<0,0,1)","v":1}]
[{"$f":"IF(M62=0,Calcul_Perso!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!C62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Perso!Y62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Perso!X62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AT62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AU62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AR62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AV62*O62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Perso!AW62*O62)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N62","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O62","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR61<0,0,1)","v":1}]
[{"$f":"IF(M63=0,Calcul_Perso!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!C63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Perso!Y63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Perso!X63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AT63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AU63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AR63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AV63*O63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Perso!AW63*O63)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N63","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O63","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR62<0,0,1)","v":1}]
[{"$f":"IF(M64=0,Calcul_Perso!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!C64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Perso!Y64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Perso!X64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AT64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AU64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AR64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AV64*O64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Perso!AW64*O64)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N64","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O64","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR63<0,0,1)","v":1}]
[{"$f":"IF(M65=0,Calcul_Perso!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!C65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Perso!Y65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Perso!X65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AT65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AU65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AR65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AV65*O65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Perso!AW65*O65)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N65","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O65","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR64<0,0,1)","v":1}]
[{"$f":"IF(M66=0,Calcul_Perso!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!C66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Perso!Y66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Perso!X66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AT66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AU66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AR66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AV66*O66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Perso!AW66*O66)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N66","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O66","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR65<0,0,1)","v":1}]
[{"$f":"IF(M67=0,Calcul_Perso!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!C67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Perso!Y67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Perso!X67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AT67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AU67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AR67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AV67*O67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Perso!AW67*O67)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N67","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O67","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR66<0,0,1)","v":1}]
[{"$f":"IF(M68=0,Calcul_Perso!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!C68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Perso!Y68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Perso!X68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AT68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AU68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AR68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AV68*O68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Perso!AW68*O68)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N68","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O68","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR67<0,0,1)","v":1}]
[{"$f":"IF(M69=0,Calcul_Perso!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!C69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Perso!Y69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Perso!X69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AT69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AU69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AR69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AV69*O69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Perso!AW69*O69)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N69","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O69","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR68<0,0,1)","v":1}]
[{"$f":"IF(M70=0,Calcul_Perso!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!C70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Perso!Y70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Perso!X70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AT70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AU70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AR70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AV70*O70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Perso!AW70*O70)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N70","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O70","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR69<0,0,1)","v":1}]
[{"$f":"IF(M71=0,Calcul_Perso!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!C71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Perso!Y71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Perso!X71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AT71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AU71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AR71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AV71*O71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Perso!AW71*O71)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N71","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O71","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR70<0,0,1)","v":1}]
[{"$f":"IF(M72=0,Calcul_Perso!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!C72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Perso!Y72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Perso!X72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AT72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AU72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AR72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AV72*O72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Perso!AW72*O72)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N72","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O72","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR71<0,0,1)","v":1}]
[{"$f":"IF(M73=0,Calcul_Perso!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!C73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Perso!Y73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Perso!X73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AT73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AU73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AR73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AV73*O73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Perso!AW73*O73)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N73","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O73","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR72<0,0,1)","v":1}]
[{"$f":"IF(M74=0,Calcul_Perso!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!C74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Perso!Y74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Perso!X74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AT74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AU74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AR74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AV74*O74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Perso!AW74*O74)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N74","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O74","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR73<0,0,1)","v":1}]
[{"$f":"IF(M75=0,Calcul_Perso!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!C75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Perso!Y75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Perso!X75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AT75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AU75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AR75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AV75*O75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Perso!AW75*O75)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N75","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O75","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR74<0,0,1)","v":1}]
[{"$f":"IF(M76=0,Calcul_Perso!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!C76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Perso!Y76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Perso!X76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AT76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AU76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AR76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AV76*O76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Perso!AW76*O76)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N76","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O76","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR75<0,0,1)","v":1}]
[{"$f":"IF(M77=0,Calcul_Perso!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!C77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Perso!Y77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Perso!X77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AT77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AU77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AR77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AV77*O77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Perso!AW77*O77)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N77","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O77","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR76<0,0,1)","v":1}]
[{"$f":"IF(M78=0,Calcul_Perso!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!C78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Perso!Y78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Perso!X78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AT78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AU78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AR78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AV78*O78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Perso!AW78*O78)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N78","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O78","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR77<0,0,1)","v":1}]
[{"$f":"IF(M79=0,Calcul_Perso!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!C79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Perso!Y79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Perso!X79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AT79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AU79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AR79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AV79*O79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Perso!AW79*O79)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N79","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O79","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR78<0,0,1)","v":1}]
[{"$f":"IF(M80=0,Calcul_Perso!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!C80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Perso!Y80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Perso!X80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AT80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AU80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AR80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AV80*O80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Perso!AW80*O80)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N80","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O80","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR79<0,0,1)","v":1}]
[{"$f":"IF(M81=0,Calcul_Perso!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!C81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Perso!Y81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Perso!X81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AT81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AU81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AR81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AV81*O81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Perso!AW81*O81)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N81","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O81","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR80<0,0,1)","v":1}]
[{"$f":"IF(M82=0,Calcul_Perso!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!C82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Perso!Y82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Perso!X82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AT82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AU82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AR82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AV82*O82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Perso!AW82*O82)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N82","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O82","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR81<0,0,1)","v":1}]
[{"$f":"IF(M83=0,Calcul_Perso!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!C83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Perso!Y83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Perso!X83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AT83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AU83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AR83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AV83*O83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Perso!AW83*O83)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N83","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O83","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR82<0,0,1)","v":1}]
[{"$f":"IF(M84=0,Calcul_Perso!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!C84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Perso!Y84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Perso!X84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AT84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AU84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AR84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AV84*O84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Perso!AW84*O84)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N84","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O84","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR83<0,0,1)","v":1}]
[{"$f":"IF(M85=0,Calcul_Perso!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!C85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Perso!Y85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Perso!X85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AT85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AU85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AR85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AV85*O85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Perso!AW85*O85)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N85","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O85","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR84<0,0,1)","v":1}]
[{"$f":"IF(M86=0,Calcul_Perso!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!C86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Perso!Y86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Perso!X86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AT86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AU86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AR86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AV86*O86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Perso!AW86*O86)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N86","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O86","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR85<0,0,1)","v":1}]
[{"$f":"IF(M87=0,Calcul_Perso!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!C87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Perso!Y87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Perso!X87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AT87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AU87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AR87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AV87*O87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Perso!AW87*O87)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N87","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O87","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR86<0,0,1)","v":1}]
[{"$f":"IF(M88=0,Calcul_Perso!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!C88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Perso!Y88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Perso!X88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AT88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AU88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AR88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AV88*O88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Perso!AW88*O88)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N88","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O88","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR87<0,0,1)","v":1}]
[{"$f":"IF(M89=0,Calcul_Perso!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!C89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Perso!Y89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Perso!X89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AT89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AU89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AR89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AV89*O89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Perso!AW89*O89)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N89","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O89","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR88<0,0,1)","v":1}]
[{"$f":"IF(M90=0,Calcul_Perso!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!C90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Perso!Y90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Perso!X90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AT90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AU90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AR90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AV90*O90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Perso!AW90*O90)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N90","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O90","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR89<0,0,1)","v":1}]
[{"$f":"IF(M91=0,Calcul_Perso!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!C91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Perso!Y91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Perso!X91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AT91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AU91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AR91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AV91*O91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Perso!AW91*O91)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N91","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O91","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR90<0,0,1)","v":1}]
[{"$f":"IF(M92=0,Calcul_Perso!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!C92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Perso!Y92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Perso!X92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AT92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AU92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AR92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AV92*O92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Perso!AW92*O92)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N92","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O92","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR91<0,0,1)","v":1}]
[{"$f":"IF(M93=0,Calcul_Perso!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!C93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Perso!Y93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Perso!X93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AT93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AU93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AR93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AV93*O93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Perso!AW93*O93)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N93","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O93","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR92<0,0,1)","v":1}]
[{"$f":"IF(M94=0,Calcul_Perso!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!C94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Perso!Y94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Perso!X94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AT94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AU94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AR94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AV94*O94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Perso!AW94*O94)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N94","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O94","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR93<0,0,1)","v":1}]
[{"$f":"IF(M95=0,Calcul_Perso!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!C95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Perso!Y95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Perso!X95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AT95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AU95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AR95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AV95*O95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Perso!AW95*O95)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N95","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O95","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR94<0,0,1)","v":1}]
[{"$f":"IF(M96=0,Calcul_Perso!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!C96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Perso!Y96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Perso!X96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AT96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AU96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AR96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AV96*O96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Perso!AW96*O96)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N96","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O96","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR95<0,0,1)","v":1}]
[{"$f":"IF(M97=0,Calcul_Perso!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!C97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Perso!Y97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Perso!X97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AT97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AU97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AR97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AV97*O97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Perso!AW97*O97)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N97","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O97","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR96<0,0,1)","v":1}]
[{"$f":"IF(M98=0,Calcul_Perso!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!C98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Perso!Y98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Perso!X98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AT98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AU98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AR98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AV98*O98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Perso!AW98*O98)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N98","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O98","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR97<0,0,1)","v":1}]
[{"$f":"IF(M99=0,Calcul_Perso!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!C99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Perso!Y99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Perso!X99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AT99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AU99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AR99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AV99*O99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Perso!AW99*O99)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N99","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O99","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR98<0,0,1)","v":1}]
[{"$f":"IF(M100=0,Calcul_Perso!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!C100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Perso!Y100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Perso!X100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AT100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AU100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AR100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AV100*O100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Perso!AW100*O100)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N100","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O100","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR99<0,0,1)","v":1}]
[{"$f":"IF(M101=0,Calcul_Perso!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!C101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Perso!Y101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Perso!X101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AT101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AU101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AR101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AV101*O101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Perso!AW101*O101)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N101","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O101","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR100<0,0,1)","v":1}]
[{"$f":"IF(M102=0,Calcul_Perso!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!C102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Perso!Y102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Perso!X102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AT102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AU102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AR102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AV102*O102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Perso!AW102*O102)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N102","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O102","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR101<0,0,1)","v":1}]
[{"$f":"IF(M103=0,Calcul_Perso!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!C103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Perso!Y103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Perso!X103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AT103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AU103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AR103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AV103*O103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Perso!AW103*O103)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N103","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O103","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR102<0,0,1)","v":1}]
[{"$f":"IF(M104=0,Calcul_Perso!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!C104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Perso!Y104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Perso!X104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AT104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AU104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AR104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AV104*O104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Perso!AW104*O104)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N104","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O104","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR103<0,0,1)","v":1}]
[{"$f":"IF(M105=0,Calcul_Perso!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!C105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Perso!Y105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Perso!X105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AT105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AU105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AR105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AV105*O105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Perso!AW105*O105)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N105","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O105","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR104<0,0,1)","v":1}]
[{"$f":"IF(M106=0,Calcul_Perso!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!C106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Perso!Y106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Perso!X106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AT106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AU106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AR106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AV106*O106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Perso!AW106*O106)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N106","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O106","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR105<0,0,1)","v":1}]
[{"$f":"IF(M107=0,Calcul_Perso!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!C107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Perso!Y107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Perso!X107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AT107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AU107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AR107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AV107*O107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Perso!AW107*O107)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Perso'!N107","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Perso'!O107","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Perso!AR106<0,0,1)","v":1}]

{"sheet":"Report p 6. Sensitivity - Perso","index":42,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,3],[5,4,5,7],[5,8,5,10]]}
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C128,LibellésRapport!D128)","v":"IRS Strategy - Loan rate + 1 %"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:K1)","v":145.44000244140625},145.44,{"$f":"Q1-P1","v":-2.4414062522737368E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A70)","v":1074.75},1119.75,{"$f":"Q2-P2","v":45}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C96,LibellésRapport!D96)","v":"Insured Retirement Strategy"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C130,LibellésRapport!D130)","v":"No laps"}]
[]
[]
[null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C98,LibellésRapport!D98)","v":"Policy values"},null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C99,LibellésRapport!D99)","v":"Bank Loan Details"},null,null,null,{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C100,LibellésRapport!D100)","v":"Net values"}]
[{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C101,LibellésRapport!D101)","v":"Year"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C102,LibellésRapport!D102)","v":"Age"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C103,LibellésRapport!D103)","v":"Cash Surrender value"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C104,LibellésRapport!D104)","v":"Total Death Benefit"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C105,LibellésRapport!D105)","v":"Annual Loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C106,LibellésRapport!D106)","v":"Loan Balance"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C107,LibellésRapport!D107)","v":"Loan to total CSV (%)"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C108,LibellésRapport!D108)","v":"Loan interest"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C109,LibellésRapport!D109)","v":"Surrender Value net of loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C110,LibellésRapport!D110)","v":"Death Benefit net of loan"},{"$f":"IF('Parameters Perso'!M1=\"A\",LibellésRapport!C111,LibellésRapport!D111)","v":"Net Estate Value"},null,{"$f":"SUM(M8:M107)","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M8=1,\"\",'Calcul_Perso_Loan+1%'!A8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Perso_Loan+1%'!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Perso_Loan+1%'!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Perso_Loan+1%'!E8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R8,'Calcul_Perso_Loan+1%'!G8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S8,'Calcul_Perso_Loan+1%'!H8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U8,'Calcul_Perso_Loan+1%'!J8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T8,'Calcul_Perso_Loan+1%'!I8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",C8-F8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",D8-F8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V8,'Calcul_Perso_Loan+1%'!K8))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S8,'Calcul_Perso_Loan+1%'!H8)>'Calcul_Perso_Loan+1%'!D8*'Parameters Perso'!$C$48,1,0)","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M9=1,\"\",'Calcul_Perso_Loan+1%'!A9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Perso_Loan+1%'!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Perso_Loan+1%'!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Perso_Loan+1%'!E9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R9,'Calcul_Perso_Loan+1%'!G9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S9,'Calcul_Perso_Loan+1%'!H9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U9,'Calcul_Perso_Loan+1%'!J9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T9,'Calcul_Perso_Loan+1%'!I9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",C9-F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",D9-F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V9,'Calcul_Perso_Loan+1%'!K9))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M8=1,1,IF('Calcul_Perso_Loan+1%'!A9=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S9,'Calcul_Perso_Loan+1%'!H9)>'Calcul_Perso_Loan+1%'!D9*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"N8+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M10=1,\"\",'Calcul_Perso_Loan+1%'!A10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Perso_Loan+1%'!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Perso_Loan+1%'!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Perso_Loan+1%'!E10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R10,'Calcul_Perso_Loan+1%'!G10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S10,'Calcul_Perso_Loan+1%'!H10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U10,'Calcul_Perso_Loan+1%'!J10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T10,'Calcul_Perso_Loan+1%'!I10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V10,'Calcul_Perso_Loan+1%'!K10))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M9=1,1,IF('Calcul_Perso_Loan+1%'!A10=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S10,'Calcul_Perso_Loan+1%'!H10)>'Calcul_Perso_Loan+1%'!D10*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"N9+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M11=1,\"\",'Calcul_Perso_Loan+1%'!A11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Perso_Loan+1%'!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Perso_Loan+1%'!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Perso_Loan+1%'!E11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R11,'Calcul_Perso_Loan+1%'!G11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S11,'Calcul_Perso_Loan+1%'!H11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U11,'Calcul_Perso_Loan+1%'!J11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T11,'Calcul_Perso_Loan+1%'!I11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V11,'Calcul_Perso_Loan+1%'!K11))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M10=1,1,IF('Calcul_Perso_Loan+1%'!A11=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S11,'Calcul_Perso_Loan+1%'!H11)>'Calcul_Perso_Loan+1%'!D11*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M12=1,\"\",'Calcul_Perso_Loan+1%'!A12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Perso_Loan+1%'!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Perso_Loan+1%'!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Perso_Loan+1%'!E12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R12,'Calcul_Perso_Loan+1%'!G12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S12,'Calcul_Perso_Loan+1%'!H12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U12,'Calcul_Perso_Loan+1%'!J12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T12,'Calcul_Perso_Loan+1%'!I12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V12,'Calcul_Perso_Loan+1%'!K12))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M11=1,1,IF('Calcul_Perso_Loan+1%'!A12=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S12,'Calcul_Perso_Loan+1%'!H12)>'Calcul_Perso_Loan+1%'!D12*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M13=1,\"\",'Calcul_Perso_Loan+1%'!A13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Perso_Loan+1%'!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Perso_Loan+1%'!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Perso_Loan+1%'!E13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R13,'Calcul_Perso_Loan+1%'!G13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S13,'Calcul_Perso_Loan+1%'!H13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U13,'Calcul_Perso_Loan+1%'!J13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T13,'Calcul_Perso_Loan+1%'!I13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V13,'Calcul_Perso_Loan+1%'!K13))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M12=1,1,IF('Calcul_Perso_Loan+1%'!A13=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S13,'Calcul_Perso_Loan+1%'!H13)>'Calcul_Perso_Loan+1%'!D13*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M14=1,\"\",'Calcul_Perso_Loan+1%'!A14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Perso_Loan+1%'!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Perso_Loan+1%'!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Perso_Loan+1%'!E14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R14,'Calcul_Perso_Loan+1%'!G14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S14,'Calcul_Perso_Loan+1%'!H14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U14,'Calcul_Perso_Loan+1%'!J14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T14,'Calcul_Perso_Loan+1%'!I14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V14,'Calcul_Perso_Loan+1%'!K14))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M13=1,1,IF('Calcul_Perso_Loan+1%'!A14=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S14,'Calcul_Perso_Loan+1%'!H14)>'Calcul_Perso_Loan+1%'!D14*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M15=1,\"\",'Calcul_Perso_Loan+1%'!A15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Perso_Loan+1%'!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Perso_Loan+1%'!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Perso_Loan+1%'!E15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R15,'Calcul_Perso_Loan+1%'!G15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S15,'Calcul_Perso_Loan+1%'!H15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U15,'Calcul_Perso_Loan+1%'!J15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T15,'Calcul_Perso_Loan+1%'!I15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V15,'Calcul_Perso_Loan+1%'!K15))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M14=1,1,IF('Calcul_Perso_Loan+1%'!A15=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S15,'Calcul_Perso_Loan+1%'!H15)>'Calcul_Perso_Loan+1%'!D15*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M16=1,\"\",'Calcul_Perso_Loan+1%'!A16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Perso_Loan+1%'!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Perso_Loan+1%'!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Perso_Loan+1%'!E16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R16,'Calcul_Perso_Loan+1%'!G16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S16,'Calcul_Perso_Loan+1%'!H16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U16,'Calcul_Perso_Loan+1%'!J16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T16,'Calcul_Perso_Loan+1%'!I16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V16,'Calcul_Perso_Loan+1%'!K16))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M15=1,1,IF('Calcul_Perso_Loan+1%'!A16=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S16,'Calcul_Perso_Loan+1%'!H16)>'Calcul_Perso_Loan+1%'!D16*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M17=1,\"\",'Calcul_Perso_Loan+1%'!A17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Perso_Loan+1%'!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Perso_Loan+1%'!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Perso_Loan+1%'!E17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R17,'Calcul_Perso_Loan+1%'!G17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S17,'Calcul_Perso_Loan+1%'!H17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U17,'Calcul_Perso_Loan+1%'!J17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T17,'Calcul_Perso_Loan+1%'!I17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V17,'Calcul_Perso_Loan+1%'!K17))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M16=1,1,IF('Calcul_Perso_Loan+1%'!A17=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S17,'Calcul_Perso_Loan+1%'!H17)>'Calcul_Perso_Loan+1%'!D17*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M18=1,\"\",'Calcul_Perso_Loan+1%'!A18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Perso_Loan+1%'!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Perso_Loan+1%'!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Perso_Loan+1%'!E18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R18,'Calcul_Perso_Loan+1%'!G18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S18,'Calcul_Perso_Loan+1%'!H18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U18,'Calcul_Perso_Loan+1%'!J18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T18,'Calcul_Perso_Loan+1%'!I18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V18,'Calcul_Perso_Loan+1%'!K18))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M17=1,1,IF('Calcul_Perso_Loan+1%'!A18=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S18,'Calcul_Perso_Loan+1%'!H18)>'Calcul_Perso_Loan+1%'!D18*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M19=1,\"\",'Calcul_Perso_Loan+1%'!A19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Perso_Loan+1%'!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Perso_Loan+1%'!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Perso_Loan+1%'!E19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R19,'Calcul_Perso_Loan+1%'!G19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S19,'Calcul_Perso_Loan+1%'!H19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U19,'Calcul_Perso_Loan+1%'!J19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T19,'Calcul_Perso_Loan+1%'!I19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V19,'Calcul_Perso_Loan+1%'!K19))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M18=1,1,IF('Calcul_Perso_Loan+1%'!A19=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S19,'Calcul_Perso_Loan+1%'!H19)>'Calcul_Perso_Loan+1%'!D19*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M20=1,\"\",'Calcul_Perso_Loan+1%'!A20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Perso_Loan+1%'!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Perso_Loan+1%'!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Perso_Loan+1%'!E20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R20,'Calcul_Perso_Loan+1%'!G20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S20,'Calcul_Perso_Loan+1%'!H20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U20,'Calcul_Perso_Loan+1%'!J20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T20,'Calcul_Perso_Loan+1%'!I20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V20,'Calcul_Perso_Loan+1%'!K20))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M19=1,1,IF('Calcul_Perso_Loan+1%'!A20=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S20,'Calcul_Perso_Loan+1%'!H20)>'Calcul_Perso_Loan+1%'!D20*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M21=1,\"\",'Calcul_Perso_Loan+1%'!A21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Perso_Loan+1%'!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Perso_Loan+1%'!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Perso_Loan+1%'!E21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R21,'Calcul_Perso_Loan+1%'!G21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S21,'Calcul_Perso_Loan+1%'!H21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U21,'Calcul_Perso_Loan+1%'!J21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T21,'Calcul_Perso_Loan+1%'!I21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V21,'Calcul_Perso_Loan+1%'!K21))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M20=1,1,IF('Calcul_Perso_Loan+1%'!A21=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S21,'Calcul_Perso_Loan+1%'!H21)>'Calcul_Perso_Loan+1%'!D21*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M22=1,\"\",'Calcul_Perso_Loan+1%'!A22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Perso_Loan+1%'!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Perso_Loan+1%'!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Perso_Loan+1%'!E22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R22,'Calcul_Perso_Loan+1%'!G22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S22,'Calcul_Perso_Loan+1%'!H22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U22,'Calcul_Perso_Loan+1%'!J22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T22,'Calcul_Perso_Loan+1%'!I22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V22,'Calcul_Perso_Loan+1%'!K22))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M21=1,1,IF('Calcul_Perso_Loan+1%'!A22=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S22,'Calcul_Perso_Loan+1%'!H22)>'Calcul_Perso_Loan+1%'!D22*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M23=1,\"\",'Calcul_Perso_Loan+1%'!A23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Perso_Loan+1%'!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Perso_Loan+1%'!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Perso_Loan+1%'!E23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R23,'Calcul_Perso_Loan+1%'!G23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S23,'Calcul_Perso_Loan+1%'!H23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U23,'Calcul_Perso_Loan+1%'!J23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T23,'Calcul_Perso_Loan+1%'!I23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V23,'Calcul_Perso_Loan+1%'!K23))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M22=1,1,IF('Calcul_Perso_Loan+1%'!A23=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S23,'Calcul_Perso_Loan+1%'!H23)>'Calcul_Perso_Loan+1%'!D23*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M24=1,\"\",'Calcul_Perso_Loan+1%'!A24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Perso_Loan+1%'!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Perso_Loan+1%'!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Perso_Loan+1%'!E24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R24,'Calcul_Perso_Loan+1%'!G24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S24,'Calcul_Perso_Loan+1%'!H24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U24,'Calcul_Perso_Loan+1%'!J24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T24,'Calcul_Perso_Loan+1%'!I24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V24,'Calcul_Perso_Loan+1%'!K24))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M23=1,1,IF('Calcul_Perso_Loan+1%'!A24=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S24,'Calcul_Perso_Loan+1%'!H24)>'Calcul_Perso_Loan+1%'!D24*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M25=1,\"\",'Calcul_Perso_Loan+1%'!A25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Perso_Loan+1%'!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Perso_Loan+1%'!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Perso_Loan+1%'!E25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R25,'Calcul_Perso_Loan+1%'!G25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S25,'Calcul_Perso_Loan+1%'!H25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U25,'Calcul_Perso_Loan+1%'!J25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T25,'Calcul_Perso_Loan+1%'!I25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V25,'Calcul_Perso_Loan+1%'!K25))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M24=1,1,IF('Calcul_Perso_Loan+1%'!A25=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S25,'Calcul_Perso_Loan+1%'!H25)>'Calcul_Perso_Loan+1%'!D25*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M26=1,\"\",'Calcul_Perso_Loan+1%'!A26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Perso_Loan+1%'!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Perso_Loan+1%'!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Perso_Loan+1%'!E26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R26,'Calcul_Perso_Loan+1%'!G26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S26,'Calcul_Perso_Loan+1%'!H26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U26,'Calcul_Perso_Loan+1%'!J26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T26,'Calcul_Perso_Loan+1%'!I26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V26,'Calcul_Perso_Loan+1%'!K26))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M25=1,1,IF('Calcul_Perso_Loan+1%'!A26=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S26,'Calcul_Perso_Loan+1%'!H26)>'Calcul_Perso_Loan+1%'!D26*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M27=1,\"\",'Calcul_Perso_Loan+1%'!A27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Perso_Loan+1%'!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Perso_Loan+1%'!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Perso_Loan+1%'!E27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R27,'Calcul_Perso_Loan+1%'!G27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S27,'Calcul_Perso_Loan+1%'!H27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U27,'Calcul_Perso_Loan+1%'!J27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T27,'Calcul_Perso_Loan+1%'!I27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V27,'Calcul_Perso_Loan+1%'!K27))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M26=1,1,IF('Calcul_Perso_Loan+1%'!A27=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S27,'Calcul_Perso_Loan+1%'!H27)>'Calcul_Perso_Loan+1%'!D27*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M28=1,\"\",'Calcul_Perso_Loan+1%'!A28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Perso_Loan+1%'!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Perso_Loan+1%'!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Perso_Loan+1%'!E28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R28,'Calcul_Perso_Loan+1%'!G28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S28,'Calcul_Perso_Loan+1%'!H28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U28,'Calcul_Perso_Loan+1%'!J28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T28,'Calcul_Perso_Loan+1%'!I28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V28,'Calcul_Perso_Loan+1%'!K28))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M27=1,1,IF('Calcul_Perso_Loan+1%'!A28=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S28,'Calcul_Perso_Loan+1%'!H28)>'Calcul_Perso_Loan+1%'!D28*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M29=1,\"\",'Calcul_Perso_Loan+1%'!A29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Perso_Loan+1%'!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Perso_Loan+1%'!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Perso_Loan+1%'!E29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R29,'Calcul_Perso_Loan+1%'!G29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S29,'Calcul_Perso_Loan+1%'!H29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U29,'Calcul_Perso_Loan+1%'!J29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T29,'Calcul_Perso_Loan+1%'!I29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V29,'Calcul_Perso_Loan+1%'!K29))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M28=1,1,IF('Calcul_Perso_Loan+1%'!A29=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S29,'Calcul_Perso_Loan+1%'!H29)>'Calcul_Perso_Loan+1%'!D29*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M30=1,\"\",'Calcul_Perso_Loan+1%'!A30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Perso_Loan+1%'!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Perso_Loan+1%'!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Perso_Loan+1%'!E30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R30,'Calcul_Perso_Loan+1%'!G30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S30,'Calcul_Perso_Loan+1%'!H30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U30,'Calcul_Perso_Loan+1%'!J30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T30,'Calcul_Perso_Loan+1%'!I30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V30,'Calcul_Perso_Loan+1%'!K30))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M29=1,1,IF('Calcul_Perso_Loan+1%'!A30=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S30,'Calcul_Perso_Loan+1%'!H30)>'Calcul_Perso_Loan+1%'!D30*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M31=1,\"\",'Calcul_Perso_Loan+1%'!A31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Perso_Loan+1%'!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Perso_Loan+1%'!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Perso_Loan+1%'!E31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R31,'Calcul_Perso_Loan+1%'!G31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S31,'Calcul_Perso_Loan+1%'!H31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U31,'Calcul_Perso_Loan+1%'!J31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T31,'Calcul_Perso_Loan+1%'!I31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V31,'Calcul_Perso_Loan+1%'!K31))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M30=1,1,IF('Calcul_Perso_Loan+1%'!A31=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S31,'Calcul_Perso_Loan+1%'!H31)>'Calcul_Perso_Loan+1%'!D31*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M32=1,\"\",'Calcul_Perso_Loan+1%'!A32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Perso_Loan+1%'!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Perso_Loan+1%'!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Perso_Loan+1%'!E32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R32,'Calcul_Perso_Loan+1%'!G32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S32,'Calcul_Perso_Loan+1%'!H32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U32,'Calcul_Perso_Loan+1%'!J32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T32,'Calcul_Perso_Loan+1%'!I32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V32,'Calcul_Perso_Loan+1%'!K32))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M31=1,1,IF('Calcul_Perso_Loan+1%'!A32=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S32,'Calcul_Perso_Loan+1%'!H32)>'Calcul_Perso_Loan+1%'!D32*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M33=1,\"\",'Calcul_Perso_Loan+1%'!A33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Perso_Loan+1%'!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Perso_Loan+1%'!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Perso_Loan+1%'!E33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R33,'Calcul_Perso_Loan+1%'!G33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S33,'Calcul_Perso_Loan+1%'!H33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U33,'Calcul_Perso_Loan+1%'!J33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T33,'Calcul_Perso_Loan+1%'!I33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V33,'Calcul_Perso_Loan+1%'!K33))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M32=1,1,IF('Calcul_Perso_Loan+1%'!A33=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S33,'Calcul_Perso_Loan+1%'!H33)>'Calcul_Perso_Loan+1%'!D33*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M34=1,\"\",'Calcul_Perso_Loan+1%'!A34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Perso_Loan+1%'!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Perso_Loan+1%'!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Perso_Loan+1%'!E34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R34,'Calcul_Perso_Loan+1%'!G34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S34,'Calcul_Perso_Loan+1%'!H34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U34,'Calcul_Perso_Loan+1%'!J34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T34,'Calcul_Perso_Loan+1%'!I34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V34,'Calcul_Perso_Loan+1%'!K34))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M33=1,1,IF('Calcul_Perso_Loan+1%'!A34=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S34,'Calcul_Perso_Loan+1%'!H34)>'Calcul_Perso_Loan+1%'!D34*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M35=1,\"\",'Calcul_Perso_Loan+1%'!A35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Perso_Loan+1%'!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Perso_Loan+1%'!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Perso_Loan+1%'!E35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R35,'Calcul_Perso_Loan+1%'!G35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S35,'Calcul_Perso_Loan+1%'!H35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U35,'Calcul_Perso_Loan+1%'!J35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T35,'Calcul_Perso_Loan+1%'!I35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V35,'Calcul_Perso_Loan+1%'!K35))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M34=1,1,IF('Calcul_Perso_Loan+1%'!A35=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S35,'Calcul_Perso_Loan+1%'!H35)>'Calcul_Perso_Loan+1%'!D35*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M36=1,\"\",'Calcul_Perso_Loan+1%'!A36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Perso_Loan+1%'!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Perso_Loan+1%'!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Perso_Loan+1%'!E36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R36,'Calcul_Perso_Loan+1%'!G36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S36,'Calcul_Perso_Loan+1%'!H36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U36,'Calcul_Perso_Loan+1%'!J36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T36,'Calcul_Perso_Loan+1%'!I36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V36,'Calcul_Perso_Loan+1%'!K36))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M35=1,1,IF('Calcul_Perso_Loan+1%'!A36=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S36,'Calcul_Perso_Loan+1%'!H36)>'Calcul_Perso_Loan+1%'!D36*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M37=1,\"\",'Calcul_Perso_Loan+1%'!A37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Perso_Loan+1%'!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Perso_Loan+1%'!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Perso_Loan+1%'!E37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R37,'Calcul_Perso_Loan+1%'!G37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S37,'Calcul_Perso_Loan+1%'!H37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U37,'Calcul_Perso_Loan+1%'!J37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T37,'Calcul_Perso_Loan+1%'!I37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V37,'Calcul_Perso_Loan+1%'!K37))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M36=1,1,IF('Calcul_Perso_Loan+1%'!A37=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S37,'Calcul_Perso_Loan+1%'!H37)>'Calcul_Perso_Loan+1%'!D37*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M38=1,\"\",'Calcul_Perso_Loan+1%'!A38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Perso_Loan+1%'!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Perso_Loan+1%'!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Perso_Loan+1%'!E38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R38,'Calcul_Perso_Loan+1%'!G38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S38,'Calcul_Perso_Loan+1%'!H38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U38,'Calcul_Perso_Loan+1%'!J38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T38,'Calcul_Perso_Loan+1%'!I38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V38,'Calcul_Perso_Loan+1%'!K38))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M37=1,1,IF('Calcul_Perso_Loan+1%'!A38=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S38,'Calcul_Perso_Loan+1%'!H38)>'Calcul_Perso_Loan+1%'!D38*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M39=1,\"\",'Calcul_Perso_Loan+1%'!A39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Perso_Loan+1%'!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Perso_Loan+1%'!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Perso_Loan+1%'!E39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R39,'Calcul_Perso_Loan+1%'!G39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S39,'Calcul_Perso_Loan+1%'!H39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U39,'Calcul_Perso_Loan+1%'!J39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T39,'Calcul_Perso_Loan+1%'!I39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V39,'Calcul_Perso_Loan+1%'!K39))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M38=1,1,IF('Calcul_Perso_Loan+1%'!A39=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S39,'Calcul_Perso_Loan+1%'!H39)>'Calcul_Perso_Loan+1%'!D39*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M40=1,\"\",'Calcul_Perso_Loan+1%'!A40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Perso_Loan+1%'!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Perso_Loan+1%'!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Perso_Loan+1%'!E40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R40,'Calcul_Perso_Loan+1%'!G40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S40,'Calcul_Perso_Loan+1%'!H40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U40,'Calcul_Perso_Loan+1%'!J40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T40,'Calcul_Perso_Loan+1%'!I40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V40,'Calcul_Perso_Loan+1%'!K40))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M39=1,1,IF('Calcul_Perso_Loan+1%'!A40=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S40,'Calcul_Perso_Loan+1%'!H40)>'Calcul_Perso_Loan+1%'!D40*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M41=1,\"\",'Calcul_Perso_Loan+1%'!A41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Perso_Loan+1%'!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Perso_Loan+1%'!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Perso_Loan+1%'!E41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R41,'Calcul_Perso_Loan+1%'!G41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S41,'Calcul_Perso_Loan+1%'!H41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U41,'Calcul_Perso_Loan+1%'!J41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T41,'Calcul_Perso_Loan+1%'!I41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V41,'Calcul_Perso_Loan+1%'!K41))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M40=1,1,IF('Calcul_Perso_Loan+1%'!A41=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S41,'Calcul_Perso_Loan+1%'!H41)>'Calcul_Perso_Loan+1%'!D41*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M42=1,\"\",'Calcul_Perso_Loan+1%'!A42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Perso_Loan+1%'!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Perso_Loan+1%'!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Perso_Loan+1%'!E42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R42,'Calcul_Perso_Loan+1%'!G42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S42,'Calcul_Perso_Loan+1%'!H42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U42,'Calcul_Perso_Loan+1%'!J42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T42,'Calcul_Perso_Loan+1%'!I42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V42,'Calcul_Perso_Loan+1%'!K42))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M41=1,1,IF('Calcul_Perso_Loan+1%'!A42=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S42,'Calcul_Perso_Loan+1%'!H42)>'Calcul_Perso_Loan+1%'!D42*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M43=1,\"\",'Calcul_Perso_Loan+1%'!A43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Perso_Loan+1%'!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Perso_Loan+1%'!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Perso_Loan+1%'!E43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R43,'Calcul_Perso_Loan+1%'!G43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S43,'Calcul_Perso_Loan+1%'!H43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U43,'Calcul_Perso_Loan+1%'!J43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T43,'Calcul_Perso_Loan+1%'!I43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V43,'Calcul_Perso_Loan+1%'!K43))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M42=1,1,IF('Calcul_Perso_Loan+1%'!A43=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S43,'Calcul_Perso_Loan+1%'!H43)>'Calcul_Perso_Loan+1%'!D43*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M44=1,\"\",'Calcul_Perso_Loan+1%'!A44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Perso_Loan+1%'!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Perso_Loan+1%'!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Perso_Loan+1%'!E44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R44,'Calcul_Perso_Loan+1%'!G44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S44,'Calcul_Perso_Loan+1%'!H44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U44,'Calcul_Perso_Loan+1%'!J44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T44,'Calcul_Perso_Loan+1%'!I44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V44,'Calcul_Perso_Loan+1%'!K44))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M43=1,1,IF('Calcul_Perso_Loan+1%'!A44=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S44,'Calcul_Perso_Loan+1%'!H44)>'Calcul_Perso_Loan+1%'!D44*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M45=1,\"\",'Calcul_Perso_Loan+1%'!A45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Perso_Loan+1%'!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Perso_Loan+1%'!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Perso_Loan+1%'!E45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R45,'Calcul_Perso_Loan+1%'!G45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S45,'Calcul_Perso_Loan+1%'!H45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U45,'Calcul_Perso_Loan+1%'!J45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T45,'Calcul_Perso_Loan+1%'!I45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V45,'Calcul_Perso_Loan+1%'!K45))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M44=1,1,IF('Calcul_Perso_Loan+1%'!A45=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S45,'Calcul_Perso_Loan+1%'!H45)>'Calcul_Perso_Loan+1%'!D45*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M46=1,\"\",'Calcul_Perso_Loan+1%'!A46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Perso_Loan+1%'!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Perso_Loan+1%'!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Perso_Loan+1%'!E46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R46,'Calcul_Perso_Loan+1%'!G46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S46,'Calcul_Perso_Loan+1%'!H46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U46,'Calcul_Perso_Loan+1%'!J46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T46,'Calcul_Perso_Loan+1%'!I46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V46,'Calcul_Perso_Loan+1%'!K46))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M45=1,1,IF('Calcul_Perso_Loan+1%'!A46=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S46,'Calcul_Perso_Loan+1%'!H46)>'Calcul_Perso_Loan+1%'!D46*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M47=1,\"\",'Calcul_Perso_Loan+1%'!A47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Perso_Loan+1%'!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Perso_Loan+1%'!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Perso_Loan+1%'!E47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R47,'Calcul_Perso_Loan+1%'!G47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S47,'Calcul_Perso_Loan+1%'!H47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U47,'Calcul_Perso_Loan+1%'!J47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T47,'Calcul_Perso_Loan+1%'!I47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V47,'Calcul_Perso_Loan+1%'!K47))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M46=1,1,IF('Calcul_Perso_Loan+1%'!A47=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S47,'Calcul_Perso_Loan+1%'!H47)>'Calcul_Perso_Loan+1%'!D47*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M48=1,\"\",'Calcul_Perso_Loan+1%'!A48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Perso_Loan+1%'!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Perso_Loan+1%'!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Perso_Loan+1%'!E48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R48,'Calcul_Perso_Loan+1%'!G48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S48,'Calcul_Perso_Loan+1%'!H48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U48,'Calcul_Perso_Loan+1%'!J48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T48,'Calcul_Perso_Loan+1%'!I48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V48,'Calcul_Perso_Loan+1%'!K48))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M47=1,1,IF('Calcul_Perso_Loan+1%'!A48=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S48,'Calcul_Perso_Loan+1%'!H48)>'Calcul_Perso_Loan+1%'!D48*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M49=1,\"\",'Calcul_Perso_Loan+1%'!A49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Perso_Loan+1%'!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Perso_Loan+1%'!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Perso_Loan+1%'!E49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R49,'Calcul_Perso_Loan+1%'!G49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S49,'Calcul_Perso_Loan+1%'!H49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U49,'Calcul_Perso_Loan+1%'!J49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T49,'Calcul_Perso_Loan+1%'!I49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V49,'Calcul_Perso_Loan+1%'!K49))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M48=1,1,IF('Calcul_Perso_Loan+1%'!A49=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S49,'Calcul_Perso_Loan+1%'!H49)>'Calcul_Perso_Loan+1%'!D49*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M50=1,\"\",'Calcul_Perso_Loan+1%'!A50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Perso_Loan+1%'!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Perso_Loan+1%'!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Perso_Loan+1%'!E50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R50,'Calcul_Perso_Loan+1%'!G50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S50,'Calcul_Perso_Loan+1%'!H50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U50,'Calcul_Perso_Loan+1%'!J50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T50,'Calcul_Perso_Loan+1%'!I50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V50,'Calcul_Perso_Loan+1%'!K50))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M49=1,1,IF('Calcul_Perso_Loan+1%'!A50=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S50,'Calcul_Perso_Loan+1%'!H50)>'Calcul_Perso_Loan+1%'!D50*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M51=1,\"\",'Calcul_Perso_Loan+1%'!A51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Perso_Loan+1%'!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Perso_Loan+1%'!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Perso_Loan+1%'!E51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R51,'Calcul_Perso_Loan+1%'!G51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S51,'Calcul_Perso_Loan+1%'!H51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U51,'Calcul_Perso_Loan+1%'!J51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T51,'Calcul_Perso_Loan+1%'!I51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V51,'Calcul_Perso_Loan+1%'!K51))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M50=1,1,IF('Calcul_Perso_Loan+1%'!A51=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S51,'Calcul_Perso_Loan+1%'!H51)>'Calcul_Perso_Loan+1%'!D51*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M52=1,\"\",'Calcul_Perso_Loan+1%'!A52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Perso_Loan+1%'!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Perso_Loan+1%'!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Perso_Loan+1%'!E52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R52,'Calcul_Perso_Loan+1%'!G52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S52,'Calcul_Perso_Loan+1%'!H52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U52,'Calcul_Perso_Loan+1%'!J52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T52,'Calcul_Perso_Loan+1%'!I52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V52,'Calcul_Perso_Loan+1%'!K52))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M51=1,1,IF('Calcul_Perso_Loan+1%'!A52=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S52,'Calcul_Perso_Loan+1%'!H52)>'Calcul_Perso_Loan+1%'!D52*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M53=1,\"\",'Calcul_Perso_Loan+1%'!A53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Perso_Loan+1%'!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Perso_Loan+1%'!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Perso_Loan+1%'!E53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R53,'Calcul_Perso_Loan+1%'!G53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S53,'Calcul_Perso_Loan+1%'!H53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U53,'Calcul_Perso_Loan+1%'!J53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T53,'Calcul_Perso_Loan+1%'!I53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V53,'Calcul_Perso_Loan+1%'!K53))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M52=1,1,IF('Calcul_Perso_Loan+1%'!A53=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S53,'Calcul_Perso_Loan+1%'!H53)>'Calcul_Perso_Loan+1%'!D53*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M54=1,\"\",'Calcul_Perso_Loan+1%'!A54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Perso_Loan+1%'!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Perso_Loan+1%'!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Perso_Loan+1%'!E54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R54,'Calcul_Perso_Loan+1%'!G54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S54,'Calcul_Perso_Loan+1%'!H54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U54,'Calcul_Perso_Loan+1%'!J54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T54,'Calcul_Perso_Loan+1%'!I54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V54,'Calcul_Perso_Loan+1%'!K54))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M53=1,1,IF('Calcul_Perso_Loan+1%'!A54=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S54,'Calcul_Perso_Loan+1%'!H54)>'Calcul_Perso_Loan+1%'!D54*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M55=1,\"\",'Calcul_Perso_Loan+1%'!A55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Perso_Loan+1%'!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Perso_Loan+1%'!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Perso_Loan+1%'!E55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R55,'Calcul_Perso_Loan+1%'!G55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S55,'Calcul_Perso_Loan+1%'!H55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U55,'Calcul_Perso_Loan+1%'!J55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T55,'Calcul_Perso_Loan+1%'!I55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V55,'Calcul_Perso_Loan+1%'!K55))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M54=1,1,IF('Calcul_Perso_Loan+1%'!A55=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S55,'Calcul_Perso_Loan+1%'!H55)>'Calcul_Perso_Loan+1%'!D55*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M56=1,\"\",'Calcul_Perso_Loan+1%'!A56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Perso_Loan+1%'!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Perso_Loan+1%'!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Perso_Loan+1%'!E56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R56,'Calcul_Perso_Loan+1%'!G56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S56,'Calcul_Perso_Loan+1%'!H56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U56,'Calcul_Perso_Loan+1%'!J56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T56,'Calcul_Perso_Loan+1%'!I56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V56,'Calcul_Perso_Loan+1%'!K56))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M55=1,1,IF('Calcul_Perso_Loan+1%'!A56=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S56,'Calcul_Perso_Loan+1%'!H56)>'Calcul_Perso_Loan+1%'!D56*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M57=1,\"\",'Calcul_Perso_Loan+1%'!A57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Perso_Loan+1%'!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Perso_Loan+1%'!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Perso_Loan+1%'!E57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R57,'Calcul_Perso_Loan+1%'!G57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S57,'Calcul_Perso_Loan+1%'!H57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U57,'Calcul_Perso_Loan+1%'!J57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T57,'Calcul_Perso_Loan+1%'!I57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V57,'Calcul_Perso_Loan+1%'!K57))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M56=1,1,IF('Calcul_Perso_Loan+1%'!A57=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S57,'Calcul_Perso_Loan+1%'!H57)>'Calcul_Perso_Loan+1%'!D57*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M58=1,\"\",'Calcul_Perso_Loan+1%'!A58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Perso_Loan+1%'!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Perso_Loan+1%'!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Perso_Loan+1%'!E58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R58,'Calcul_Perso_Loan+1%'!G58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S58,'Calcul_Perso_Loan+1%'!H58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U58,'Calcul_Perso_Loan+1%'!J58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T58,'Calcul_Perso_Loan+1%'!I58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V58,'Calcul_Perso_Loan+1%'!K58))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M57=1,1,IF('Calcul_Perso_Loan+1%'!A58=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S58,'Calcul_Perso_Loan+1%'!H58)>'Calcul_Perso_Loan+1%'!D58*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M59=1,\"\",'Calcul_Perso_Loan+1%'!A59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Perso_Loan+1%'!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Perso_Loan+1%'!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Perso_Loan+1%'!E59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R59,'Calcul_Perso_Loan+1%'!G59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S59,'Calcul_Perso_Loan+1%'!H59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U59,'Calcul_Perso_Loan+1%'!J59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T59,'Calcul_Perso_Loan+1%'!I59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V59,'Calcul_Perso_Loan+1%'!K59))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M58=1,1,IF('Calcul_Perso_Loan+1%'!A59=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S59,'Calcul_Perso_Loan+1%'!H59)>'Calcul_Perso_Loan+1%'!D59*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M60=1,\"\",'Calcul_Perso_Loan+1%'!A60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Perso_Loan+1%'!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Perso_Loan+1%'!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Perso_Loan+1%'!E60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R60,'Calcul_Perso_Loan+1%'!G60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S60,'Calcul_Perso_Loan+1%'!H60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U60,'Calcul_Perso_Loan+1%'!J60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T60,'Calcul_Perso_Loan+1%'!I60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V60,'Calcul_Perso_Loan+1%'!K60))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M59=1,1,IF('Calcul_Perso_Loan+1%'!A60=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S60,'Calcul_Perso_Loan+1%'!H60)>'Calcul_Perso_Loan+1%'!D60*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M61=1,\"\",'Calcul_Perso_Loan+1%'!A61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Perso_Loan+1%'!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Perso_Loan+1%'!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Perso_Loan+1%'!E61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R61,'Calcul_Perso_Loan+1%'!G61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S61,'Calcul_Perso_Loan+1%'!H61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U61,'Calcul_Perso_Loan+1%'!J61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T61,'Calcul_Perso_Loan+1%'!I61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V61,'Calcul_Perso_Loan+1%'!K61))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M60=1,1,IF('Calcul_Perso_Loan+1%'!A61=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S61,'Calcul_Perso_Loan+1%'!H61)>'Calcul_Perso_Loan+1%'!D61*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M62=1,\"\",'Calcul_Perso_Loan+1%'!A62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Perso_Loan+1%'!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Perso_Loan+1%'!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Perso_Loan+1%'!E62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R62,'Calcul_Perso_Loan+1%'!G62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S62,'Calcul_Perso_Loan+1%'!H62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U62,'Calcul_Perso_Loan+1%'!J62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T62,'Calcul_Perso_Loan+1%'!I62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V62,'Calcul_Perso_Loan+1%'!K62))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M61=1,1,IF('Calcul_Perso_Loan+1%'!A62=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S62,'Calcul_Perso_Loan+1%'!H62)>'Calcul_Perso_Loan+1%'!D62*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M63=1,\"\",'Calcul_Perso_Loan+1%'!A63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Perso_Loan+1%'!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Perso_Loan+1%'!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Perso_Loan+1%'!E63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R63,'Calcul_Perso_Loan+1%'!G63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S63,'Calcul_Perso_Loan+1%'!H63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U63,'Calcul_Perso_Loan+1%'!J63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T63,'Calcul_Perso_Loan+1%'!I63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V63,'Calcul_Perso_Loan+1%'!K63))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M62=1,1,IF('Calcul_Perso_Loan+1%'!A63=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S63,'Calcul_Perso_Loan+1%'!H63)>'Calcul_Perso_Loan+1%'!D63*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M64=1,\"\",'Calcul_Perso_Loan+1%'!A64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Perso_Loan+1%'!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Perso_Loan+1%'!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Perso_Loan+1%'!E64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R64,'Calcul_Perso_Loan+1%'!G64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S64,'Calcul_Perso_Loan+1%'!H64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U64,'Calcul_Perso_Loan+1%'!J64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T64,'Calcul_Perso_Loan+1%'!I64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V64,'Calcul_Perso_Loan+1%'!K64))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M63=1,1,IF('Calcul_Perso_Loan+1%'!A64=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S64,'Calcul_Perso_Loan+1%'!H64)>'Calcul_Perso_Loan+1%'!D64*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M65=1,\"\",'Calcul_Perso_Loan+1%'!A65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Perso_Loan+1%'!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Perso_Loan+1%'!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Perso_Loan+1%'!E65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R65,'Calcul_Perso_Loan+1%'!G65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S65,'Calcul_Perso_Loan+1%'!H65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U65,'Calcul_Perso_Loan+1%'!J65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T65,'Calcul_Perso_Loan+1%'!I65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V65,'Calcul_Perso_Loan+1%'!K65))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M64=1,1,IF('Calcul_Perso_Loan+1%'!A65=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S65,'Calcul_Perso_Loan+1%'!H65)>'Calcul_Perso_Loan+1%'!D65*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M66=1,\"\",'Calcul_Perso_Loan+1%'!A66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Perso_Loan+1%'!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Perso_Loan+1%'!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Perso_Loan+1%'!E66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R66,'Calcul_Perso_Loan+1%'!G66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S66,'Calcul_Perso_Loan+1%'!H66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U66,'Calcul_Perso_Loan+1%'!J66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T66,'Calcul_Perso_Loan+1%'!I66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V66,'Calcul_Perso_Loan+1%'!K66))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M65=1,1,IF('Calcul_Perso_Loan+1%'!A66=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S66,'Calcul_Perso_Loan+1%'!H66)>'Calcul_Perso_Loan+1%'!D66*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M67=1,\"\",'Calcul_Perso_Loan+1%'!A67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Perso_Loan+1%'!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Perso_Loan+1%'!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Perso_Loan+1%'!E67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R67,'Calcul_Perso_Loan+1%'!G67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S67,'Calcul_Perso_Loan+1%'!H67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U67,'Calcul_Perso_Loan+1%'!J67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T67,'Calcul_Perso_Loan+1%'!I67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V67,'Calcul_Perso_Loan+1%'!K67))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M66=1,1,IF('Calcul_Perso_Loan+1%'!A67=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S67,'Calcul_Perso_Loan+1%'!H67)>'Calcul_Perso_Loan+1%'!D67*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M68=1,\"\",'Calcul_Perso_Loan+1%'!A68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Perso_Loan+1%'!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Perso_Loan+1%'!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Perso_Loan+1%'!E68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R68,'Calcul_Perso_Loan+1%'!G68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S68,'Calcul_Perso_Loan+1%'!H68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U68,'Calcul_Perso_Loan+1%'!J68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T68,'Calcul_Perso_Loan+1%'!I68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V68,'Calcul_Perso_Loan+1%'!K68))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M67=1,1,IF('Calcul_Perso_Loan+1%'!A68=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S68,'Calcul_Perso_Loan+1%'!H68)>'Calcul_Perso_Loan+1%'!D68*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M69=1,\"\",'Calcul_Perso_Loan+1%'!A69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Perso_Loan+1%'!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Perso_Loan+1%'!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Perso_Loan+1%'!E69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R69,'Calcul_Perso_Loan+1%'!G69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S69,'Calcul_Perso_Loan+1%'!H69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U69,'Calcul_Perso_Loan+1%'!J69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T69,'Calcul_Perso_Loan+1%'!I69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V69,'Calcul_Perso_Loan+1%'!K69))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M68=1,1,IF('Calcul_Perso_Loan+1%'!A69=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S69,'Calcul_Perso_Loan+1%'!H69)>'Calcul_Perso_Loan+1%'!D69*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M70=1,\"\",'Calcul_Perso_Loan+1%'!A70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Perso_Loan+1%'!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Perso_Loan+1%'!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Perso_Loan+1%'!E70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R70,'Calcul_Perso_Loan+1%'!G70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S70,'Calcul_Perso_Loan+1%'!H70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U70,'Calcul_Perso_Loan+1%'!J70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T70,'Calcul_Perso_Loan+1%'!I70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V70,'Calcul_Perso_Loan+1%'!K70))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M69=1,1,IF('Calcul_Perso_Loan+1%'!A70=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S70,'Calcul_Perso_Loan+1%'!H70)>'Calcul_Perso_Loan+1%'!D70*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M71=1,\"\",'Calcul_Perso_Loan+1%'!A71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Perso_Loan+1%'!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Perso_Loan+1%'!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Perso_Loan+1%'!E71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R71,'Calcul_Perso_Loan+1%'!G71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S71,'Calcul_Perso_Loan+1%'!H71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U71,'Calcul_Perso_Loan+1%'!J71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T71,'Calcul_Perso_Loan+1%'!I71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V71,'Calcul_Perso_Loan+1%'!K71))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M70=1,1,IF('Calcul_Perso_Loan+1%'!A71=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S71,'Calcul_Perso_Loan+1%'!H71)>'Calcul_Perso_Loan+1%'!D71*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M72=1,\"\",'Calcul_Perso_Loan+1%'!A72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Perso_Loan+1%'!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Perso_Loan+1%'!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Perso_Loan+1%'!E72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R72,'Calcul_Perso_Loan+1%'!G72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S72,'Calcul_Perso_Loan+1%'!H72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U72,'Calcul_Perso_Loan+1%'!J72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T72,'Calcul_Perso_Loan+1%'!I72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V72,'Calcul_Perso_Loan+1%'!K72))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M71=1,1,IF('Calcul_Perso_Loan+1%'!A72=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S72,'Calcul_Perso_Loan+1%'!H72)>'Calcul_Perso_Loan+1%'!D72*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M73=1,\"\",'Calcul_Perso_Loan+1%'!A73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Perso_Loan+1%'!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Perso_Loan+1%'!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Perso_Loan+1%'!E73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R73,'Calcul_Perso_Loan+1%'!G73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S73,'Calcul_Perso_Loan+1%'!H73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U73,'Calcul_Perso_Loan+1%'!J73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T73,'Calcul_Perso_Loan+1%'!I73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",C73-F73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",D73-F73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V73,'Calcul_Perso_Loan+1%'!K73))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M72=1,1,IF('Calcul_Perso_Loan+1%'!A73=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S73,'Calcul_Perso_Loan+1%'!H73)>'Calcul_Perso_Loan+1%'!D73*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M74=1,\"\",'Calcul_Perso_Loan+1%'!A74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Perso_Loan+1%'!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Perso_Loan+1%'!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Perso_Loan+1%'!E74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R74,'Calcul_Perso_Loan+1%'!G74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S74,'Calcul_Perso_Loan+1%'!H74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U74,'Calcul_Perso_Loan+1%'!J74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T74,'Calcul_Perso_Loan+1%'!I74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V74,'Calcul_Perso_Loan+1%'!K74))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M73=1,1,IF('Calcul_Perso_Loan+1%'!A74=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S74,'Calcul_Perso_Loan+1%'!H74)>'Calcul_Perso_Loan+1%'!D74*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"N73+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(M75=1,\"\",'Calcul_Perso_Loan+1%'!A75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Perso_Loan+1%'!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Perso_Loan+1%'!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Perso_Loan+1%'!E75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R75,'Calcul_Perso_Loan+1%'!G75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S75,'Calcul_Perso_Loan+1%'!H75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U75,'Calcul_Perso_Loan+1%'!J75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T75,'Calcul_Perso_Loan+1%'!I75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V75,'Calcul_Perso_Loan+1%'!K75))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M74=1,1,IF('Calcul_Perso_Loan+1%'!A75=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S75,'Calcul_Perso_Loan+1%'!H75)>'Calcul_Perso_Loan+1%'!D75*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M76=1,\"\",'Calcul_Perso_Loan+1%'!A76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Perso_Loan+1%'!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Perso_Loan+1%'!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Perso_Loan+1%'!E76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R76,'Calcul_Perso_Loan+1%'!G76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S76,'Calcul_Perso_Loan+1%'!H76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U76,'Calcul_Perso_Loan+1%'!J76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T76,'Calcul_Perso_Loan+1%'!I76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V76,'Calcul_Perso_Loan+1%'!K76))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M75=1,1,IF('Calcul_Perso_Loan+1%'!A76=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S76,'Calcul_Perso_Loan+1%'!H76)>'Calcul_Perso_Loan+1%'!D76*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M77=1,\"\",'Calcul_Perso_Loan+1%'!A77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Perso_Loan+1%'!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Perso_Loan+1%'!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Perso_Loan+1%'!E77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R77,'Calcul_Perso_Loan+1%'!G77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S77,'Calcul_Perso_Loan+1%'!H77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U77,'Calcul_Perso_Loan+1%'!J77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T77,'Calcul_Perso_Loan+1%'!I77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V77,'Calcul_Perso_Loan+1%'!K77))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M76=1,1,IF('Calcul_Perso_Loan+1%'!A77=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S77,'Calcul_Perso_Loan+1%'!H77)>'Calcul_Perso_Loan+1%'!D77*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M78=1,\"\",'Calcul_Perso_Loan+1%'!A78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Perso_Loan+1%'!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Perso_Loan+1%'!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Perso_Loan+1%'!E78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R78,'Calcul_Perso_Loan+1%'!G78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S78,'Calcul_Perso_Loan+1%'!H78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U78,'Calcul_Perso_Loan+1%'!J78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T78,'Calcul_Perso_Loan+1%'!I78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V78,'Calcul_Perso_Loan+1%'!K78))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M77=1,1,IF('Calcul_Perso_Loan+1%'!A78=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S78,'Calcul_Perso_Loan+1%'!H78)>'Calcul_Perso_Loan+1%'!D78*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M79=1,\"\",'Calcul_Perso_Loan+1%'!A79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Perso_Loan+1%'!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Perso_Loan+1%'!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Perso_Loan+1%'!E79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R79,'Calcul_Perso_Loan+1%'!G79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S79,'Calcul_Perso_Loan+1%'!H79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U79,'Calcul_Perso_Loan+1%'!J79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T79,'Calcul_Perso_Loan+1%'!I79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V79,'Calcul_Perso_Loan+1%'!K79))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M78=1,1,IF('Calcul_Perso_Loan+1%'!A79=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S79,'Calcul_Perso_Loan+1%'!H79)>'Calcul_Perso_Loan+1%'!D79*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M80=1,\"\",'Calcul_Perso_Loan+1%'!A80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Perso_Loan+1%'!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Perso_Loan+1%'!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Perso_Loan+1%'!E80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R80,'Calcul_Perso_Loan+1%'!G80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S80,'Calcul_Perso_Loan+1%'!H80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U80,'Calcul_Perso_Loan+1%'!J80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T80,'Calcul_Perso_Loan+1%'!I80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V80,'Calcul_Perso_Loan+1%'!K80))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M79=1,1,IF('Calcul_Perso_Loan+1%'!A80=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S80,'Calcul_Perso_Loan+1%'!H80)>'Calcul_Perso_Loan+1%'!D80*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M81=1,\"\",'Calcul_Perso_Loan+1%'!A81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Perso_Loan+1%'!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Perso_Loan+1%'!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Perso_Loan+1%'!E81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R81,'Calcul_Perso_Loan+1%'!G81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S81,'Calcul_Perso_Loan+1%'!H81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U81,'Calcul_Perso_Loan+1%'!J81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T81,'Calcul_Perso_Loan+1%'!I81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V81,'Calcul_Perso_Loan+1%'!K81))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M80=1,1,IF('Calcul_Perso_Loan+1%'!A81=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S81,'Calcul_Perso_Loan+1%'!H81)>'Calcul_Perso_Loan+1%'!D81*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M82=1,\"\",'Calcul_Perso_Loan+1%'!A82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Perso_Loan+1%'!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Perso_Loan+1%'!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Perso_Loan+1%'!E82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R82,'Calcul_Perso_Loan+1%'!G82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S82,'Calcul_Perso_Loan+1%'!H82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U82,'Calcul_Perso_Loan+1%'!J82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T82,'Calcul_Perso_Loan+1%'!I82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V82,'Calcul_Perso_Loan+1%'!K82))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M81=1,1,IF('Calcul_Perso_Loan+1%'!A82=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S82,'Calcul_Perso_Loan+1%'!H82)>'Calcul_Perso_Loan+1%'!D82*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M83=1,\"\",'Calcul_Perso_Loan+1%'!A83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Perso_Loan+1%'!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Perso_Loan+1%'!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Perso_Loan+1%'!E83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R83,'Calcul_Perso_Loan+1%'!G83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S83,'Calcul_Perso_Loan+1%'!H83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U83,'Calcul_Perso_Loan+1%'!J83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T83,'Calcul_Perso_Loan+1%'!I83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V83,'Calcul_Perso_Loan+1%'!K83))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M82=1,1,IF('Calcul_Perso_Loan+1%'!A83=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S83,'Calcul_Perso_Loan+1%'!H83)>'Calcul_Perso_Loan+1%'!D83*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M84=1,\"\",'Calcul_Perso_Loan+1%'!A84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Perso_Loan+1%'!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Perso_Loan+1%'!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Perso_Loan+1%'!E84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R84,'Calcul_Perso_Loan+1%'!G84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S84,'Calcul_Perso_Loan+1%'!H84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U84,'Calcul_Perso_Loan+1%'!J84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T84,'Calcul_Perso_Loan+1%'!I84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V84,'Calcul_Perso_Loan+1%'!K84))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M83=1,1,IF('Calcul_Perso_Loan+1%'!A84=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S84,'Calcul_Perso_Loan+1%'!H84)>'Calcul_Perso_Loan+1%'!D84*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M85=1,\"\",'Calcul_Perso_Loan+1%'!A85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Perso_Loan+1%'!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Perso_Loan+1%'!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Perso_Loan+1%'!E85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R85,'Calcul_Perso_Loan+1%'!G85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S85,'Calcul_Perso_Loan+1%'!H85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U85,'Calcul_Perso_Loan+1%'!J85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T85,'Calcul_Perso_Loan+1%'!I85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V85,'Calcul_Perso_Loan+1%'!K85))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M84=1,1,IF('Calcul_Perso_Loan+1%'!A85=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S85,'Calcul_Perso_Loan+1%'!H85)>'Calcul_Perso_Loan+1%'!D85*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M86=1,\"\",'Calcul_Perso_Loan+1%'!A86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Perso_Loan+1%'!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Perso_Loan+1%'!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Perso_Loan+1%'!E86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R86,'Calcul_Perso_Loan+1%'!G86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S86,'Calcul_Perso_Loan+1%'!H86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U86,'Calcul_Perso_Loan+1%'!J86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T86,'Calcul_Perso_Loan+1%'!I86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V86,'Calcul_Perso_Loan+1%'!K86))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M85=1,1,IF('Calcul_Perso_Loan+1%'!A86=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S86,'Calcul_Perso_Loan+1%'!H86)>'Calcul_Perso_Loan+1%'!D86*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M87=1,\"\",'Calcul_Perso_Loan+1%'!A87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Perso_Loan+1%'!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Perso_Loan+1%'!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Perso_Loan+1%'!E87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R87,'Calcul_Perso_Loan+1%'!G87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S87,'Calcul_Perso_Loan+1%'!H87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U87,'Calcul_Perso_Loan+1%'!J87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T87,'Calcul_Perso_Loan+1%'!I87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V87,'Calcul_Perso_Loan+1%'!K87))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M86=1,1,IF('Calcul_Perso_Loan+1%'!A87=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S87,'Calcul_Perso_Loan+1%'!H87)>'Calcul_Perso_Loan+1%'!D87*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M88=1,\"\",'Calcul_Perso_Loan+1%'!A88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Perso_Loan+1%'!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Perso_Loan+1%'!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Perso_Loan+1%'!E88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R88,'Calcul_Perso_Loan+1%'!G88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S88,'Calcul_Perso_Loan+1%'!H88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U88,'Calcul_Perso_Loan+1%'!J88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T88,'Calcul_Perso_Loan+1%'!I88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V88,'Calcul_Perso_Loan+1%'!K88))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M87=1,1,IF('Calcul_Perso_Loan+1%'!A88=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S88,'Calcul_Perso_Loan+1%'!H88)>'Calcul_Perso_Loan+1%'!D88*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M89=1,\"\",'Calcul_Perso_Loan+1%'!A89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Perso_Loan+1%'!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Perso_Loan+1%'!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Perso_Loan+1%'!E89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R89,'Calcul_Perso_Loan+1%'!G89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S89,'Calcul_Perso_Loan+1%'!H89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U89,'Calcul_Perso_Loan+1%'!J89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T89,'Calcul_Perso_Loan+1%'!I89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V89,'Calcul_Perso_Loan+1%'!K89))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M88=1,1,IF('Calcul_Perso_Loan+1%'!A89=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S89,'Calcul_Perso_Loan+1%'!H89)>'Calcul_Perso_Loan+1%'!D89*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M90=1,\"\",'Calcul_Perso_Loan+1%'!A90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Perso_Loan+1%'!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Perso_Loan+1%'!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Perso_Loan+1%'!E90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R90,'Calcul_Perso_Loan+1%'!G90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S90,'Calcul_Perso_Loan+1%'!H90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U90,'Calcul_Perso_Loan+1%'!J90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T90,'Calcul_Perso_Loan+1%'!I90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V90,'Calcul_Perso_Loan+1%'!K90))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M89=1,1,IF('Calcul_Perso_Loan+1%'!A90=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S90,'Calcul_Perso_Loan+1%'!H90)>'Calcul_Perso_Loan+1%'!D90*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M91=1,\"\",'Calcul_Perso_Loan+1%'!A91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Perso_Loan+1%'!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Perso_Loan+1%'!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Perso_Loan+1%'!E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R91,'Calcul_Perso_Loan+1%'!G91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S91,'Calcul_Perso_Loan+1%'!H91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U91,'Calcul_Perso_Loan+1%'!J91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T91,'Calcul_Perso_Loan+1%'!I91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V91,'Calcul_Perso_Loan+1%'!K91))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M90=1,1,IF('Calcul_Perso_Loan+1%'!A91=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S91,'Calcul_Perso_Loan+1%'!H91)>'Calcul_Perso_Loan+1%'!D91*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M92=1,\"\",'Calcul_Perso_Loan+1%'!A92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Perso_Loan+1%'!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Perso_Loan+1%'!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Perso_Loan+1%'!E92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R92,'Calcul_Perso_Loan+1%'!G92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S92,'Calcul_Perso_Loan+1%'!H92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U92,'Calcul_Perso_Loan+1%'!J92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T92,'Calcul_Perso_Loan+1%'!I92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V92,'Calcul_Perso_Loan+1%'!K92))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M91=1,1,IF('Calcul_Perso_Loan+1%'!A92=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S92,'Calcul_Perso_Loan+1%'!H92)>'Calcul_Perso_Loan+1%'!D92*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M93=1,\"\",'Calcul_Perso_Loan+1%'!A93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Perso_Loan+1%'!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Perso_Loan+1%'!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Perso_Loan+1%'!E93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R93,'Calcul_Perso_Loan+1%'!G93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S93,'Calcul_Perso_Loan+1%'!H93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U93,'Calcul_Perso_Loan+1%'!J93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T93,'Calcul_Perso_Loan+1%'!I93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V93,'Calcul_Perso_Loan+1%'!K93))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M92=1,1,IF('Calcul_Perso_Loan+1%'!A93=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S93,'Calcul_Perso_Loan+1%'!H93)>'Calcul_Perso_Loan+1%'!D93*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M94=1,\"\",'Calcul_Perso_Loan+1%'!A94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Perso_Loan+1%'!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Perso_Loan+1%'!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Perso_Loan+1%'!E94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R94,'Calcul_Perso_Loan+1%'!G94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S94,'Calcul_Perso_Loan+1%'!H94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U94,'Calcul_Perso_Loan+1%'!J94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T94,'Calcul_Perso_Loan+1%'!I94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V94,'Calcul_Perso_Loan+1%'!K94))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M93=1,1,IF('Calcul_Perso_Loan+1%'!A94=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S94,'Calcul_Perso_Loan+1%'!H94)>'Calcul_Perso_Loan+1%'!D94*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M95=1,\"\",'Calcul_Perso_Loan+1%'!A95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Perso_Loan+1%'!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Perso_Loan+1%'!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Perso_Loan+1%'!E95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R95,'Calcul_Perso_Loan+1%'!G95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S95,'Calcul_Perso_Loan+1%'!H95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U95,'Calcul_Perso_Loan+1%'!J95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T95,'Calcul_Perso_Loan+1%'!I95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V95,'Calcul_Perso_Loan+1%'!K95))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M94=1,1,IF('Calcul_Perso_Loan+1%'!A95=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S95,'Calcul_Perso_Loan+1%'!H95)>'Calcul_Perso_Loan+1%'!D95*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M96=1,\"\",'Calcul_Perso_Loan+1%'!A96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Perso_Loan+1%'!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Perso_Loan+1%'!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Perso_Loan+1%'!E96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R96,'Calcul_Perso_Loan+1%'!G96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S96,'Calcul_Perso_Loan+1%'!H96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U96,'Calcul_Perso_Loan+1%'!J96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T96,'Calcul_Perso_Loan+1%'!I96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V96,'Calcul_Perso_Loan+1%'!K96))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M95=1,1,IF('Calcul_Perso_Loan+1%'!A96=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S96,'Calcul_Perso_Loan+1%'!H96)>'Calcul_Perso_Loan+1%'!D96*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M97=1,\"\",'Calcul_Perso_Loan+1%'!A97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Perso_Loan+1%'!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Perso_Loan+1%'!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Perso_Loan+1%'!E97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R97,'Calcul_Perso_Loan+1%'!G97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S97,'Calcul_Perso_Loan+1%'!H97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U97,'Calcul_Perso_Loan+1%'!J97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T97,'Calcul_Perso_Loan+1%'!I97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V97,'Calcul_Perso_Loan+1%'!K97))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M96=1,1,IF('Calcul_Perso_Loan+1%'!A97=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S97,'Calcul_Perso_Loan+1%'!H97)>'Calcul_Perso_Loan+1%'!D97*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M98=1,\"\",'Calcul_Perso_Loan+1%'!A98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Perso_Loan+1%'!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Perso_Loan+1%'!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Perso_Loan+1%'!E98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R98,'Calcul_Perso_Loan+1%'!G98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S98,'Calcul_Perso_Loan+1%'!H98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U98,'Calcul_Perso_Loan+1%'!J98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T98,'Calcul_Perso_Loan+1%'!I98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V98,'Calcul_Perso_Loan+1%'!K98))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M97=1,1,IF('Calcul_Perso_Loan+1%'!A98=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S98,'Calcul_Perso_Loan+1%'!H98)>'Calcul_Perso_Loan+1%'!D98*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M99=1,\"\",'Calcul_Perso_Loan+1%'!A99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Perso_Loan+1%'!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Perso_Loan+1%'!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Perso_Loan+1%'!E99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R99,'Calcul_Perso_Loan+1%'!G99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S99,'Calcul_Perso_Loan+1%'!H99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U99,'Calcul_Perso_Loan+1%'!J99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T99,'Calcul_Perso_Loan+1%'!I99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V99,'Calcul_Perso_Loan+1%'!K99))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M98=1,1,IF('Calcul_Perso_Loan+1%'!A99=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S99,'Calcul_Perso_Loan+1%'!H99)>'Calcul_Perso_Loan+1%'!D99*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M100=1,\"\",'Calcul_Perso_Loan+1%'!A100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Perso_Loan+1%'!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Perso_Loan+1%'!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Perso_Loan+1%'!E100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R100,'Calcul_Perso_Loan+1%'!G100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S100,'Calcul_Perso_Loan+1%'!H100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U100,'Calcul_Perso_Loan+1%'!J100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T100,'Calcul_Perso_Loan+1%'!I100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V100,'Calcul_Perso_Loan+1%'!K100))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M99=1,1,IF('Calcul_Perso_Loan+1%'!A100=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S100,'Calcul_Perso_Loan+1%'!H100)>'Calcul_Perso_Loan+1%'!D100*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M101=1,\"\",'Calcul_Perso_Loan+1%'!A101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Perso_Loan+1%'!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Perso_Loan+1%'!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Perso_Loan+1%'!E101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R101,'Calcul_Perso_Loan+1%'!G101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S101,'Calcul_Perso_Loan+1%'!H101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U101,'Calcul_Perso_Loan+1%'!J101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T101,'Calcul_Perso_Loan+1%'!I101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V101,'Calcul_Perso_Loan+1%'!K101))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M100=1,1,IF('Calcul_Perso_Loan+1%'!A101=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S101,'Calcul_Perso_Loan+1%'!H101)>'Calcul_Perso_Loan+1%'!D101*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M102=1,\"\",'Calcul_Perso_Loan+1%'!A102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Perso_Loan+1%'!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Perso_Loan+1%'!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Perso_Loan+1%'!E102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R102,'Calcul_Perso_Loan+1%'!G102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S102,'Calcul_Perso_Loan+1%'!H102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U102,'Calcul_Perso_Loan+1%'!J102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T102,'Calcul_Perso_Loan+1%'!I102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V102,'Calcul_Perso_Loan+1%'!K102))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M101=1,1,IF('Calcul_Perso_Loan+1%'!A102=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S102,'Calcul_Perso_Loan+1%'!H102)>'Calcul_Perso_Loan+1%'!D102*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M103=1,\"\",'Calcul_Perso_Loan+1%'!A103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Perso_Loan+1%'!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Perso_Loan+1%'!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Perso_Loan+1%'!E103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R103,'Calcul_Perso_Loan+1%'!G103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S103,'Calcul_Perso_Loan+1%'!H103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U103,'Calcul_Perso_Loan+1%'!J103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T103,'Calcul_Perso_Loan+1%'!I103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V103,'Calcul_Perso_Loan+1%'!K103))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M102=1,1,IF('Calcul_Perso_Loan+1%'!A103=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S103,'Calcul_Perso_Loan+1%'!H103)>'Calcul_Perso_Loan+1%'!D103*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M104=1,\"\",'Calcul_Perso_Loan+1%'!A104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Perso_Loan+1%'!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Perso_Loan+1%'!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Perso_Loan+1%'!E104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R104,'Calcul_Perso_Loan+1%'!G104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S104,'Calcul_Perso_Loan+1%'!H104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U104,'Calcul_Perso_Loan+1%'!J104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T104,'Calcul_Perso_Loan+1%'!I104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V104,'Calcul_Perso_Loan+1%'!K104))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M103=1,1,IF('Calcul_Perso_Loan+1%'!A104=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S104,'Calcul_Perso_Loan+1%'!H104)>'Calcul_Perso_Loan+1%'!D104*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M105=1,\"\",'Calcul_Perso_Loan+1%'!A105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Perso_Loan+1%'!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Perso_Loan+1%'!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Perso_Loan+1%'!E105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R105,'Calcul_Perso_Loan+1%'!G105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S105,'Calcul_Perso_Loan+1%'!H105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U105,'Calcul_Perso_Loan+1%'!J105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T105,'Calcul_Perso_Loan+1%'!I105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V105,'Calcul_Perso_Loan+1%'!K105))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M104=1,1,IF('Calcul_Perso_Loan+1%'!A105=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S105,'Calcul_Perso_Loan+1%'!H105)>'Calcul_Perso_Loan+1%'!D105*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M106=1,\"\",'Calcul_Perso_Loan+1%'!A106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Perso_Loan+1%'!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Perso_Loan+1%'!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Perso_Loan+1%'!E106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R106,'Calcul_Perso_Loan+1%'!G106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S106,'Calcul_Perso_Loan+1%'!H106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U106,'Calcul_Perso_Loan+1%'!J106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T106,'Calcul_Perso_Loan+1%'!I106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V106,'Calcul_Perso_Loan+1%'!K106))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M105=1,1,IF('Calcul_Perso_Loan+1%'!A106=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S106,'Calcul_Perso_Loan+1%'!H106)>'Calcul_Perso_Loan+1%'!D106*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(M107=1,\"\",'Calcul_Perso_Loan+1%'!A107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Perso_Loan+1%'!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Perso_Loan+1%'!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Perso_Loan+1%'!E107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!R107,'Calcul_Perso_Loan+1%'!G107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S107,'Calcul_Perso_Loan+1%'!H107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!U107,'Calcul_Perso_Loan+1%'!J107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!T107,'Calcul_Perso_Loan+1%'!I107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!V107,'Calcul_Perso_Loan+1%'!K107))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(M106=1,1,IF('Calcul_Perso_Loan+1%'!A107=\"\",\"\",IF(IF('Parameters Perso'!$C$39=\"A\",'Calcul_Perso_Loan+1%'!S107,'Calcul_Perso_Loan+1%'!H107)>'Calcul_Perso_Loan+1%'!D107*'Parameters Perso'!$C$48,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Report p.1d- FR - Perso","index":43,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite (SAR) - Particulier"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1d- EN - Perso","index":44,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Personal Insured Retirement Strategy"]
[]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.0 - Main page - Corpo","index":45,"n_rows":74,"n_cols":4,"rows_kept":74,"cut":false,"hidden":true,"merged":[[10,0,52,2]]}
[{"$f":"'Parameters Corpo'!A1:H1","v":"Corporate Insured Retirement Strategy"}]
[]
[]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C23,LibellésRapport!D23)","v":"Prepared for:"},null,{"$f":"IF(OR('Parameters Corpo'!C18=\"\",'Parameters Corpo'!C18=0),\"\",'Parameters Corpo'!C18)","v":""}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C24,LibellésRapport!D24)","v":"Prepared on:"},null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C12,LibellésRapport!D12)","v":"February 21th, 2025"}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C25,LibellésRapport!D25)","v":"Prepared by:"},null,{"$f":"IF(OR('Parameters Corpo'!C5=\"\",'Parameters Corpo'!C5=0),\"\",'Parameters Corpo'!C5)","v":""}]
[]
[]
[]
[]
[{"$f":"LibellésParametersCorpo!H17","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C28,LibellésRapport!D28)","v":"iA Financial Group is a business name and trademark of"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C29,LibellésRapport!D29)","v":"Industrial Alliance Insurance and Financial Services Inc."}]

{"sheet":"Report p.1a- FR - Corpo-Perso","index":46,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par l'actionnaire"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- FR - Corpo-Perso","index":47,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par l'actionnaire"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- FR - Corpo-Perso","index":48,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par l'actionnaire"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1a- FR - Corpo-corpo","index":49,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par la société par actions"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- FR - Corpo-Corpo","index":50,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par la société par actions"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- FR - Corpo-Corpo","index":51,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par la société par actions"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1a- EN - Corpo-Perso","index":52,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Shareholder"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- EN - Corpo-Perso","index":53,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Shareholder"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- EN - Corpo-Perso","index":54,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Shareholder"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1a- EN - Corpo-corpo","index":55,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Corporation"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1b- EN - Corpo-Corpo","index":56,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Corporation"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1c- EN - Corpo-Corpo","index":57,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Corporation"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.2 - Assumption - Corpo","index":58,"n_rows":51,"n_cols":30,"rows_kept":51,"cut":false,"hidden":true,"merged":[[44,3,48,18],[50,3,54,18],[34,1,34,6],[34,7,34,8],[34,10,34,15],[34,16,34,17],[35,7,35,8],[40,3,42,18],[33,16,33,17],[23,1,23,4],[23,13,23,15],[23,16,23,18],[24,2,24,12],[25,1,25,6],[25,7,25,8],[27,5,27,6],[28,7,28,8],[33,1,33,6],[33,7,33,8],[33,10,33,15],[22,1,22,4],[22,5,22,6],[22,13,22,15],[22,16,22,18],[11,1,11,5],[11,6,11,7],[18,1,18,4],[18,13,18,15],[18,16,18,18],[19,1,19,4],[19,5,19,6],[20,5,20,6],[21,1,21,4],[21,5,21,6],[21,13,21,15],[21,16,21,18],[10,1,10,5],[10,6,10,7],[4,1,4,4],[5,1,5,4],[6,1,6,4],[9,1,9,5],[9,6,9,7]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C146,LibellésRapport!D146)","v":"Identification & Summary of Assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:T1)","v":145.5},175.44,{"$f":"AC1-AB1","v":29.939999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A52)","v":{"$error":"#VALUE!"}},1349.25,{"$f":"AC2-AB2","v":{"$error":"#VALUE!"}}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C175,LibellésRapport!D175)","v":"Identification"}]
[]
[null,{"$f":"'Parameters Corpo'!B18","v":"Applicant :"},null,null,null,{"$f":"IF(OR('Parameters Corpo'!C18=\"\",'Parameters Corpo'!C18=0),\"\",'Parameters Corpo'!C18)","v":""}]
[null,{"$f":"IF(AND(B7=\"\",'Parameters Corpo'!M1=\"A\"),LibellésRapport!C177,IF(AND(B7<>\"\",'Parameters Corpo'!M1=\"A\"),LibellésRapport!D177,IF(AND(B7=\"\",'Parameters Corpo'!M1=\"F\"),LibellésRapport!E177,LibellésRapport!F177)))","v":"Insured :"},null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C178,LibellésRapport!D178)","v":"Male, 0 yrs old, Non-Fumeur"}]
[null,{"$f":"IF(AND(E7=\"\",'Parameters Corpo'!M1=\"A\"),LibellésRapport!C179,IF(AND(E7<>\"\",'Parameters Corpo'!M1=\"A\"),LibellésRapport!D179,IF(AND(E7=\"\",'Parameters Corpo'!M1=\"F\"),LibellésRapport!E179,LibellésRapport!F179)))","v":""},null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C180,LibellésRapport!D180)","v":""}]
[]
[]
[null,{"$f":"'Parameters Corpo'!B24","v":"Product :"},null,null,null,null,{"$f":"'Parameters Corpo'!C24","v":0}]
[null,{"$f":"'Parameters Corpo'!B25","v":"Initial Coverage amount : "},null,null,null,null,{"$f":"'Parameters Corpo'!C25","v":0}]
[null,{"$f":"'Parameters Corpo'!B26","v":"Investment rate : "},null,null,null,null,{"$f":"IF(Mapping!B5=\"A\",LibellésRapport!C47,LibellésRapport!D47)","v":"See the rate in the EVO illustration"}]
[]
[]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C147,LibellésRapport!D147)","v":"Insured Retirement strategy (Borrower : Corporation)"}]
[]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C148,LibellésRapport!D148)","v":"Loan information"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C158,LibellésRapport!D158)","v":"Alternate investment"}]
[]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C183,LibellésRapport!D183)","v":"Borrower :"},null,null,null,{"$f":"'Parameters Corpo'!C40","v":"Corporation"},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C159,LibellésRapport!D159)","v":"Rate*: "},null,null,{"$f":"'Parameters Corpo'!C76","v":0.04}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C149,LibellésRapport!D149)","v":"Loan Rate : "},null,null,null,{"$f":"'Parameters Corpo'!C41","v":0.05}]
[null,{"$f":"IF(OR('Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$4,'Parameters Corpo'!$C$40=LibellésParametersCorpo!$V$6),LibellésParametersCorpo!C31,\"\")","v":""},null,null,null,{"$f":"'Parameters Corpo'!C42","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C50,LibellésRapport!D50)","v":"Allocation (%)"}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C186,LibellésRapport!D186)","v":"Annual Loan :"},null,null,null,{"$f":"IF('Parameters Corpo'!C43=\"A\",'Parameters Corpo'!C45,\"Maximum\")","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C162,LibellésRapport!D162)","v":"Interest"},null,null,{"$f":"'Parameters Corpo'!C60","v":1}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C152,LibellésRapport!D152)","v":"Age - Beginning"},null,null,null,{"$f":"IF('Parameters Corpo'!C43=\"A\",'Parameters Corpo'!C46,'Parameters Corpo'!C49)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C163,LibellésRapport!D163)","v":"Dividend"},null,null,{"$f":"'Parameters Corpo'!C65","v":0}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C153,LibellésRapport!D153)","v":"Age - End "},null,null,null,{"$f":"IF('Parameters Corpo'!C43=\"A\",IF('Parameters Corpo'!M1=\"A\",'Parameters Corpo'!C47&\" or until \" & 'Input Classe Actif & SAR Corpo'!$E$55*100 & \"% LTV ratio\",'Parameters Corpo'!C47&\" ou jusqu'à un ratio prêt/valeur de \" & 'Input Classe Actif & SAR Corpo'!$E$55*100 & \"%\"),'Parameters Corpo'!C50)","v":"0 or until 90% LTV ratio"},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C164,LibellésRapport!D164)","v":"Capital Gain"},null,null,{"$f":"'Parameters Corpo'!C70","v":0}]
[null,null,{"$f":"IF(AND(Calcul_Corpo!T5=1,'Parameters Corpo'!C43=\"A\"),LibellésParametersCorpo!C71,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C160,LibellésRapport!D160)","v":"* Average"}]
[null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C154,LibellésRapport!D154)","v":"Maximum Loan to CSV"},null,null,null,null,null,{"$f":"'Parameters Corpo'!C52","v":0.9}]
[null,{"$f":"IF('Parameters Corpo'!C24=\"iA PAR\",\"\",IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C155,LibellésRapport!D155))","v":"* GCSV + PUA GCSV + Accumulation fund + IIT refund - Automatic Premium Loan Balance."}]
[null,{"$f":"IF(OR('Parameters Corpo'!C24='Mapping (2)'!F2,'Parameters Corpo'!C24='Mapping (2)'!C2),IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C145,LibellésRapport!D145),\"\")","v":""},null,null,null,{"$f":"IF(OR('Parameters Corpo'!C24='Mapping (2)'!F2,'Parameters Corpo'!C24='Mapping (2)'!C2),'Parameters Corpo'!F25,\"\")","v":""}]
[]
[]
[]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C165,LibellésRapport!D165)","v":"Tax rates"}]
[]
[null,{"$f":"'Parameters Corpo'!B32","v":"Corporate marginal tax rate :"},null,null,null,null,null,{"$f":"'Parameters Corpo'!C32","v":0.50170000000000003},null,null,{"$f":"'Parameters Corpo'!B34","v":"Corporate RDTOH Rate :"},null,null,null,null,null,{"$f":"'Parameters Corpo'!C34","v":0.30669999999999997}]
[null,{"$f":"'Parameters Corpo'!B33","v":"Shareholder dividend tax rate :"},null,null,null,null,null,{"$f":"'Parameters Corpo'!C33","v":0.47740179999999999},null,null,{"$f":"'Parameters Corpo'!B35","v":"RDTOH Refund rate :"},null,null,null,null,null,{"$f":"'Parameters Corpo'!C35","v":0.38329999999999997}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C59,LibellésRapport!D59)","v":"* This Insured Retirement Strategy illustration must be read with your life insurance product illustration and is incomplete without it. It is based on the assumptions above, and those contained in the life insurance product illustration."}]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C60,LibellésRapport!D60)","v":"The assumptions used are not guarantees and the variation may have an impact, upward or downward, on the value of your investment. For example, tax treatment and tax rates are based on legislation applicable at the date of the illustration. They may change or may not apply to your situation, which would have an impact on the amounts illustrated. The illustration does not constitute legal or tax advice."}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C61,LibellésRapport!D61)","v":"The loan illustrated is not offered by iA Financial Group. Conditions specific to your loan that are not illustrated may apply. For example, the lender may generally require the payment of an additional premium or repayment of the loan if the loan to cash surrender value ratio grows over a maximum percentage or, failing that, effect a redemption which could trigger a taxable disposition. The interest rate for loan may also vary more than illustrated."}]

{"sheet":"Report p.3 - CF - Corpo","index":59,"n_rows":107,"n_cols":35,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,9],[5,10,5,12]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C174,LibellésRapport!D174)","v":"Summary of Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:M1)","v":172.1199951171875},172.12,{"$f":"R1-Q1","v":4.8828125045474735E-6},null,null,"Mise en forme -->",1,1,1,1,1,1,1,1,0.01,1,null,1,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1353},1326.75,{"$f":"R2-Q2","v":-26.25},null,null,null,1,1,1,1,1,1,1,1,0.01,1,null,1,0.01]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C191,LibellésRapport!D191)","v":"Insured Retirement Strategy (Borrower : Corporation)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C176,LibellésRapport!D176)","v":"No laps"}]
[]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C192,LibellésRapport!D192)","v":"Insured Retirement Strategy (Borrower : Corporation)"},null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C193,LibellésRapport!D193)","v":"Alternate Investment Strategy"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C194,LibellésRapport!D194)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C195,LibellésRapport!D195)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C196,LibellésRapport!D196)","v":"Annual Deposits"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C197,LibellésRapport!D197)","v":"Cash Surrender value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C198,LibellésRapport!D198)","v":"Annual Loan"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C199,LibellésRapport!D199)","v":"Total Loan Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C200,LibellésRapport!D200)","v":"Annual \nAfter-tax Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C201,LibellésRapport!D201)","v":"Net Estate value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C202,LibellésRapport!D202)","v":"IRR (%)"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C206,LibellésRapport!D206)","v":"Unused CDA"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C203,LibellésRapport!D203)","v":"Annual  After-tax\nIncome"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C204,LibellésRapport!D204)","v":"Net Estate value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C205,LibellésRapport!D205)","v":"IRR (%)"},null,{"$f":"SUM(O8:O107)","v":{"$error":"#VALUE!"}},null,null,"Alt inv 0"]
[{"$f":"IF(O8=0,Calcul_Corpo!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S8,Calcul_Corpo!I8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T8,Calcul_Corpo!J8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y8,'Report p.3 - CF - Corpo'!E8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD8,Calcul_Corpo!AF8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'IRR Ins Corp'!D6)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB8,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BT8*R8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BX8*R8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IFERROR('IRR Ins Corp'!D115*R8,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T8,Calcul_Corpo!J8)>Calcul_Corpo!D8*'Parameters Corpo'!$C$52,1,0)","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}},1,1]
[{"$f":"IF(O9=0,Calcul_Corpo!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S9,Calcul_Corpo!I9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T9,Calcul_Corpo!J9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y9,'Report p.3 - CF - Corpo'!E9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD9,Calcul_Corpo!AF9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'IRR Ins Corp'!D7)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB9,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BT9*R9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BX9*R9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IFERROR('IRR Ins Corp'!D116*R9,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O8=1,1,IF(Calcul_Corpo!A9=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T9,Calcul_Corpo!J9)>Calcul_Corpo!D9*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"P8+1","v":{"$error":"#VALUE!"}},{"$f":"Q8 + 1","v":2},{"$f":"IF(Calcul_Corpo!BJ8<0,0,1)","v":1}]
[{"$f":"IF(O10=0,Calcul_Corpo!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!C10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S10,Calcul_Corpo!I10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T10,Calcul_Corpo!J10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y10,'Report p.3 - CF - Corpo'!E10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD10,Calcul_Corpo!AF10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'IRR Ins Corp'!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB10,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BT10*R10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BX10*R10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IFERROR('IRR Ins Corp'!D117*R10,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O9=1,1,IF(Calcul_Corpo!A10=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T10,Calcul_Corpo!J10)>Calcul_Corpo!D10*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"P9+1","v":{"$error":"#VALUE!"}},{"$f":"Q9 + 1","v":3},{"$f":"IF(Calcul_Corpo!BJ9<0,0,1)","v":1}]
[{"$f":"IF(O11=0,Calcul_Corpo!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!C11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S11,Calcul_Corpo!I11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T11,Calcul_Corpo!J11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y11,'Report p.3 - CF - Corpo'!E11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD11,Calcul_Corpo!AF11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'IRR Ins Corp'!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB11,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BT11*R11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BX11*R11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IFERROR('IRR Ins Corp'!D118*R11,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O10=1,1,IF(Calcul_Corpo!A11=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T11,Calcul_Corpo!J11)>Calcul_Corpo!D11*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},4,{"$f":"IF(Calcul_Corpo!BJ10<0,0,1)","v":1}]
[{"$f":"IF(O12=0,Calcul_Corpo!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!C12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S12,Calcul_Corpo!I12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T12,Calcul_Corpo!J12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y12,'Report p.3 - CF - Corpo'!E12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD12,Calcul_Corpo!AF12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'IRR Ins Corp'!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BT12*R12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BX12*R12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IFERROR('IRR Ins Corp'!D119*R12,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O11=1,1,IF(Calcul_Corpo!A12=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T12,Calcul_Corpo!J12)>Calcul_Corpo!D12*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},5,{"$f":"IF(Calcul_Corpo!BJ11<0,0,1)","v":1}]
[{"$f":"IF(O13=0,Calcul_Corpo!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!C13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S13,Calcul_Corpo!I13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T13,Calcul_Corpo!J13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y13,'Report p.3 - CF - Corpo'!E13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD13,Calcul_Corpo!AF13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'IRR Ins Corp'!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB13,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BT13*R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BX13*R13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IFERROR('IRR Ins Corp'!D120*R13,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O12=1,1,IF(Calcul_Corpo!A13=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T13,Calcul_Corpo!J13)>Calcul_Corpo!D13*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},6,{"$f":"IF(Calcul_Corpo!BJ12<0,0,1)","v":1}]
[{"$f":"IF(O14=0,Calcul_Corpo!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!C14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S14,Calcul_Corpo!I14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T14,Calcul_Corpo!J14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y14,'Report p.3 - CF - Corpo'!E14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD14,Calcul_Corpo!AF14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'IRR Ins Corp'!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB14,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BT14*R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BX14*R14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IFERROR('IRR Ins Corp'!D121*R14,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O13=1,1,IF(Calcul_Corpo!A14=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T14,Calcul_Corpo!J14)>Calcul_Corpo!D14*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},7,{"$f":"IF(Calcul_Corpo!BJ13<0,0,1)","v":1}]
[{"$f":"IF(O15=0,Calcul_Corpo!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!C15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S15,Calcul_Corpo!I15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T15,Calcul_Corpo!J15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y15,'Report p.3 - CF - Corpo'!E15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD15,Calcul_Corpo!AF15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'IRR Ins Corp'!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB15,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BT15*R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BX15*R15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IFERROR('IRR Ins Corp'!D122*R15,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O14=1,1,IF(Calcul_Corpo!A15=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T15,Calcul_Corpo!J15)>Calcul_Corpo!D15*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},8,{"$f":"IF(Calcul_Corpo!BJ14<0,0,1)","v":1}]
[{"$f":"IF(O16=0,Calcul_Corpo!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!C16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S16,Calcul_Corpo!I16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T16,Calcul_Corpo!J16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y16,'Report p.3 - CF - Corpo'!E16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD16,Calcul_Corpo!AF16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'IRR Ins Corp'!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB16,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BT16*R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BX16*R16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IFERROR('IRR Ins Corp'!D123*R16,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O15=1,1,IF(Calcul_Corpo!A16=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T16,Calcul_Corpo!J16)>Calcul_Corpo!D16*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},9,{"$f":"IF(Calcul_Corpo!BJ15<0,0,1)","v":1}]
[{"$f":"IF(O17=0,Calcul_Corpo!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!C17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S17,Calcul_Corpo!I17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T17,Calcul_Corpo!J17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y17,'Report p.3 - CF - Corpo'!E17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD17,Calcul_Corpo!AF17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'IRR Ins Corp'!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB17,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BT17*R17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BX17*R17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IFERROR('IRR Ins Corp'!D124*R17,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O16=1,1,IF(Calcul_Corpo!A17=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T17,Calcul_Corpo!J17)>Calcul_Corpo!D17*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},10,{"$f":"IF(Calcul_Corpo!BJ16<0,0,1)","v":1}]
[{"$f":"IF(O18=0,Calcul_Corpo!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!C18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S18,Calcul_Corpo!I18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T18,Calcul_Corpo!J18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y18,'Report p.3 - CF - Corpo'!E18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD18,Calcul_Corpo!AF18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'IRR Ins Corp'!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB18,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BT18*R18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BX18*R18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IFERROR('IRR Ins Corp'!D125*R18,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O17=1,1,IF(Calcul_Corpo!A18=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T18,Calcul_Corpo!J18)>Calcul_Corpo!D18*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},11,{"$f":"IF(Calcul_Corpo!BJ17<0,0,1)","v":1}]
[{"$f":"IF(O19=0,Calcul_Corpo!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!C19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S19,Calcul_Corpo!I19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T19,Calcul_Corpo!J19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y19,'Report p.3 - CF - Corpo'!E19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD19,Calcul_Corpo!AF19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'IRR Ins Corp'!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB19,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BT19*R19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BX19*R19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IFERROR('IRR Ins Corp'!D126*R19,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O18=1,1,IF(Calcul_Corpo!A19=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T19,Calcul_Corpo!J19)>Calcul_Corpo!D19*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},12,{"$f":"IF(Calcul_Corpo!BJ18<0,0,1)","v":1}]
[{"$f":"IF(O20=0,Calcul_Corpo!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!C20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S20,Calcul_Corpo!I20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T20,Calcul_Corpo!J20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y20,'Report p.3 - CF - Corpo'!E20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD20,Calcul_Corpo!AF20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'IRR Ins Corp'!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB20,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BT20*R20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BX20*R20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IFERROR('IRR Ins Corp'!D127*R20,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O19=1,1,IF(Calcul_Corpo!A20=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T20,Calcul_Corpo!J20)>Calcul_Corpo!D20*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},13,{"$f":"IF(Calcul_Corpo!BJ19<0,0,1)","v":1}]
[{"$f":"IF(O21=0,Calcul_Corpo!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!C21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S21,Calcul_Corpo!I21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T21,Calcul_Corpo!J21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y21,'Report p.3 - CF - Corpo'!E21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD21,Calcul_Corpo!AF21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'IRR Ins Corp'!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB21,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BT21*R21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BX21*R21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IFERROR('IRR Ins Corp'!D128*R21,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O20=1,1,IF(Calcul_Corpo!A21=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T21,Calcul_Corpo!J21)>Calcul_Corpo!D21*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},14,{"$f":"IF(Calcul_Corpo!BJ20<0,0,1)","v":1}]
[{"$f":"IF(O22=0,Calcul_Corpo!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!C22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S22,Calcul_Corpo!I22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T22,Calcul_Corpo!J22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y22,'Report p.3 - CF - Corpo'!E22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD22,Calcul_Corpo!AF22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'IRR Ins Corp'!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB22,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BT22*R22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BX22*R22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IFERROR('IRR Ins Corp'!D129*R22,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O21=1,1,IF(Calcul_Corpo!A22=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T22,Calcul_Corpo!J22)>Calcul_Corpo!D22*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},15,{"$f":"IF(Calcul_Corpo!BJ21<0,0,1)","v":1}]
[{"$f":"IF(O23=0,Calcul_Corpo!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!C23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S23,Calcul_Corpo!I23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T23,Calcul_Corpo!J23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y23,'Report p.3 - CF - Corpo'!E23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD23,Calcul_Corpo!AF23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'IRR Ins Corp'!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB23,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BT23*R23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BX23*R23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IFERROR('IRR Ins Corp'!D130*R23,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O22=1,1,IF(Calcul_Corpo!A23=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T23,Calcul_Corpo!J23)>Calcul_Corpo!D23*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},16,{"$f":"IF(Calcul_Corpo!BJ22<0,0,1)","v":1}]
[{"$f":"IF(O24=0,Calcul_Corpo!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!C24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S24,Calcul_Corpo!I24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T24,Calcul_Corpo!J24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y24,'Report p.3 - CF - Corpo'!E24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD24,Calcul_Corpo!AF24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'IRR Ins Corp'!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB24,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BT24*R24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BX24*R24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IFERROR('IRR Ins Corp'!D131*R24,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O23=1,1,IF(Calcul_Corpo!A24=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T24,Calcul_Corpo!J24)>Calcul_Corpo!D24*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},17,{"$f":"IF(Calcul_Corpo!BJ23<0,0,1)","v":1}]
[{"$f":"IF(O25=0,Calcul_Corpo!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!C25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S25,Calcul_Corpo!I25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T25,Calcul_Corpo!J25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y25,'Report p.3 - CF - Corpo'!E25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD25,Calcul_Corpo!AF25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'IRR Ins Corp'!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB25,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BT25*R25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BX25*R25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IFERROR('IRR Ins Corp'!D132*R25,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O24=1,1,IF(Calcul_Corpo!A25=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T25,Calcul_Corpo!J25)>Calcul_Corpo!D25*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},18,{"$f":"IF(Calcul_Corpo!BJ24<0,0,1)","v":1}]
[{"$f":"IF(O26=0,Calcul_Corpo!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!C26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S26,Calcul_Corpo!I26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T26,Calcul_Corpo!J26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y26,'Report p.3 - CF - Corpo'!E26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD26,Calcul_Corpo!AF26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'IRR Ins Corp'!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB26,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BT26*R26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BX26*R26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IFERROR('IRR Ins Corp'!D133*R26,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O25=1,1,IF(Calcul_Corpo!A26=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T26,Calcul_Corpo!J26)>Calcul_Corpo!D26*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},19,{"$f":"IF(Calcul_Corpo!BJ25<0,0,1)","v":1}]
[{"$f":"IF(O27=0,Calcul_Corpo!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!C27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S27,Calcul_Corpo!I27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T27,Calcul_Corpo!J27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y27,'Report p.3 - CF - Corpo'!E27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD27,Calcul_Corpo!AF27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'IRR Ins Corp'!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB27,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BT27*R27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BX27*R27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IFERROR('IRR Ins Corp'!D134*R27,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O26=1,1,IF(Calcul_Corpo!A27=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T27,Calcul_Corpo!J27)>Calcul_Corpo!D27*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},20,{"$f":"IF(Calcul_Corpo!BJ26<0,0,1)","v":1}]
[{"$f":"IF(O28=0,Calcul_Corpo!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!C28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S28,Calcul_Corpo!I28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T28,Calcul_Corpo!J28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y28,'Report p.3 - CF - Corpo'!E28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD28,Calcul_Corpo!AF28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'IRR Ins Corp'!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB28,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BT28*R28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BX28*R28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IFERROR('IRR Ins Corp'!D135*R28,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O27=1,1,IF(Calcul_Corpo!A28=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T28,Calcul_Corpo!J28)>Calcul_Corpo!D28*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},21,{"$f":"IF(Calcul_Corpo!BJ27<0,0,1)","v":1}]
[{"$f":"IF(O29=0,Calcul_Corpo!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!C29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S29,Calcul_Corpo!I29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T29,Calcul_Corpo!J29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y29,'Report p.3 - CF - Corpo'!E29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD29,Calcul_Corpo!AF29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'IRR Ins Corp'!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB29,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BT29*R29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BX29*R29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IFERROR('IRR Ins Corp'!D136*R29,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O28=1,1,IF(Calcul_Corpo!A29=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T29,Calcul_Corpo!J29)>Calcul_Corpo!D29*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},22,{"$f":"IF(Calcul_Corpo!BJ28<0,0,1)","v":1}]
[{"$f":"IF(O30=0,Calcul_Corpo!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S30,Calcul_Corpo!I30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T30,Calcul_Corpo!J30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y30,'Report p.3 - CF - Corpo'!E30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD30,Calcul_Corpo!AF30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'IRR Ins Corp'!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB30,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BT30*R30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BX30*R30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IFERROR('IRR Ins Corp'!D137*R30,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O29=1,1,IF(Calcul_Corpo!A30=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T30,Calcul_Corpo!J30)>Calcul_Corpo!D30*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},23,{"$f":"IF(Calcul_Corpo!BJ29<0,0,1)","v":1}]
[{"$f":"IF(O31=0,Calcul_Corpo!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!C31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S31,Calcul_Corpo!I31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T31,Calcul_Corpo!J31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y31,'Report p.3 - CF - Corpo'!E31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD31,Calcul_Corpo!AF31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'IRR Ins Corp'!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB31,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BT31*R31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BX31*R31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IFERROR('IRR Ins Corp'!D138*R31,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O30=1,1,IF(Calcul_Corpo!A31=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T31,Calcul_Corpo!J31)>Calcul_Corpo!D31*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},24,{"$f":"IF(Calcul_Corpo!BJ30<0,0,1)","v":1}]
[{"$f":"IF(O32=0,Calcul_Corpo!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!C32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S32,Calcul_Corpo!I32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T32,Calcul_Corpo!J32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y32,'Report p.3 - CF - Corpo'!E32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD32,Calcul_Corpo!AF32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'IRR Ins Corp'!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB32,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BT32*R32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BX32*R32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IFERROR('IRR Ins Corp'!D139*R32,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O31=1,1,IF(Calcul_Corpo!A32=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T32,Calcul_Corpo!J32)>Calcul_Corpo!D32*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},25,{"$f":"IF(Calcul_Corpo!BJ31<0,0,1)","v":1}]
[{"$f":"IF(O33=0,Calcul_Corpo!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!C33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S33,Calcul_Corpo!I33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T33,Calcul_Corpo!J33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y33,'Report p.3 - CF - Corpo'!E33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD33,Calcul_Corpo!AF33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'IRR Ins Corp'!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB33,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BT33*R33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BX33*R33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IFERROR('IRR Ins Corp'!D140*R33,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O32=1,1,IF(Calcul_Corpo!A33=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T33,Calcul_Corpo!J33)>Calcul_Corpo!D33*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},26,{"$f":"IF(Calcul_Corpo!BJ32<0,0,1)","v":1}]
[{"$f":"IF(O34=0,Calcul_Corpo!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!C34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S34,Calcul_Corpo!I34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T34,Calcul_Corpo!J34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y34,'Report p.3 - CF - Corpo'!E34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD34,Calcul_Corpo!AF34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'IRR Ins Corp'!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB34,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BT34*R34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BX34*R34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IFERROR('IRR Ins Corp'!D141*R34,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O33=1,1,IF(Calcul_Corpo!A34=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T34,Calcul_Corpo!J34)>Calcul_Corpo!D34*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},27,{"$f":"IF(Calcul_Corpo!BJ33<0,0,1)","v":1}]
[{"$f":"IF(O35=0,Calcul_Corpo!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!C35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S35,Calcul_Corpo!I35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T35,Calcul_Corpo!J35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y35,'Report p.3 - CF - Corpo'!E35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD35,Calcul_Corpo!AF35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'IRR Ins Corp'!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB35,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BT35*R35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BX35*R35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IFERROR('IRR Ins Corp'!D142*R35,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O34=1,1,IF(Calcul_Corpo!A35=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T35,Calcul_Corpo!J35)>Calcul_Corpo!D35*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},28,{"$f":"IF(Calcul_Corpo!BJ34<0,0,1)","v":1}]
[{"$f":"IF(O36=0,Calcul_Corpo!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!C36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S36,Calcul_Corpo!I36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T36,Calcul_Corpo!J36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y36,'Report p.3 - CF - Corpo'!E36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD36,Calcul_Corpo!AF36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'IRR Ins Corp'!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB36,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BT36*R36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BX36*R36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IFERROR('IRR Ins Corp'!D143*R36,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O35=1,1,IF(Calcul_Corpo!A36=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T36,Calcul_Corpo!J36)>Calcul_Corpo!D36*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},29,{"$f":"IF(Calcul_Corpo!BJ35<0,0,1)","v":1}]
[{"$f":"IF(O37=0,Calcul_Corpo!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S37,Calcul_Corpo!I37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T37,Calcul_Corpo!J37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y37,'Report p.3 - CF - Corpo'!E37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD37,Calcul_Corpo!AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'IRR Ins Corp'!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB37,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BT37*R37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BX37*R37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IFERROR('IRR Ins Corp'!D144*R37,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O36=1,1,IF(Calcul_Corpo!A37=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T37,Calcul_Corpo!J37)>Calcul_Corpo!D37*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},30,{"$f":"IF(Calcul_Corpo!BJ36<0,0,1)","v":1}]
[{"$f":"IF(O38=0,Calcul_Corpo!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!C38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S38,Calcul_Corpo!I38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T38,Calcul_Corpo!J38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y38,'Report p.3 - CF - Corpo'!E38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD38,Calcul_Corpo!AF38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'IRR Ins Corp'!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB38,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BT38*R38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BX38*R38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IFERROR('IRR Ins Corp'!D145*R38,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O37=1,1,IF(Calcul_Corpo!A38=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T38,Calcul_Corpo!J38)>Calcul_Corpo!D38*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},31,{"$f":"IF(Calcul_Corpo!BJ37<0,0,1)","v":1}]
[{"$f":"IF(O39=0,Calcul_Corpo!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!C39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S39,Calcul_Corpo!I39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T39,Calcul_Corpo!J39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y39,'Report p.3 - CF - Corpo'!E39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD39,Calcul_Corpo!AF39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'IRR Ins Corp'!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB39,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BT39*R39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BX39*R39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IFERROR('IRR Ins Corp'!D146*R39,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O38=1,1,IF(Calcul_Corpo!A39=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T39,Calcul_Corpo!J39)>Calcul_Corpo!D39*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},32,{"$f":"IF(Calcul_Corpo!BJ38<0,0,1)","v":1}]
[{"$f":"IF(O40=0,Calcul_Corpo!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!C40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S40,Calcul_Corpo!I40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T40,Calcul_Corpo!J40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y40,'Report p.3 - CF - Corpo'!E40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD40,Calcul_Corpo!AF40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'IRR Ins Corp'!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB40,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BT40*R40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BX40*R40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IFERROR('IRR Ins Corp'!D147*R40,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O39=1,1,IF(Calcul_Corpo!A40=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T40,Calcul_Corpo!J40)>Calcul_Corpo!D40*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},33,{"$f":"IF(Calcul_Corpo!BJ39<0,0,1)","v":1}]
[{"$f":"IF(O41=0,Calcul_Corpo!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!C41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S41,Calcul_Corpo!I41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T41,Calcul_Corpo!J41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y41,'Report p.3 - CF - Corpo'!E41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD41,Calcul_Corpo!AF41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'IRR Ins Corp'!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB41,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BT41*R41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BX41*R41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IFERROR('IRR Ins Corp'!D148*R41,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O40=1,1,IF(Calcul_Corpo!A41=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T41,Calcul_Corpo!J41)>Calcul_Corpo!D41*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},34,{"$f":"IF(Calcul_Corpo!BJ40<0,0,1)","v":1}]
[{"$f":"IF(O42=0,Calcul_Corpo!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!C42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S42,Calcul_Corpo!I42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T42,Calcul_Corpo!J42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y42,'Report p.3 - CF - Corpo'!E42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD42,Calcul_Corpo!AF42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'IRR Ins Corp'!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB42,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BT42*R42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BX42*R42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IFERROR('IRR Ins Corp'!D149*R42,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O41=1,1,IF(Calcul_Corpo!A42=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T42,Calcul_Corpo!J42)>Calcul_Corpo!D42*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},35,{"$f":"IF(Calcul_Corpo!BJ41<0,0,1)","v":1}]
[{"$f":"IF(O43=0,Calcul_Corpo!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!C43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S43,Calcul_Corpo!I43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T43,Calcul_Corpo!J43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y43,'Report p.3 - CF - Corpo'!E43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD43,Calcul_Corpo!AF43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'IRR Ins Corp'!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB43,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BT43*R43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BX43*R43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IFERROR('IRR Ins Corp'!D150*R43,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O42=1,1,IF(Calcul_Corpo!A43=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T43,Calcul_Corpo!J43)>Calcul_Corpo!D43*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},36,{"$f":"IF(Calcul_Corpo!BJ42<0,0,1)","v":1}]
[{"$f":"IF(O44=0,Calcul_Corpo!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!C44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S44,Calcul_Corpo!I44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T44,Calcul_Corpo!J44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y44,'Report p.3 - CF - Corpo'!E44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD44,Calcul_Corpo!AF44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'IRR Ins Corp'!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB44,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BT44*R44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BX44*R44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IFERROR('IRR Ins Corp'!D151*R44,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O43=1,1,IF(Calcul_Corpo!A44=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T44,Calcul_Corpo!J44)>Calcul_Corpo!D44*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},37,{"$f":"IF(Calcul_Corpo!BJ43<0,0,1)","v":1}]
[{"$f":"IF(O45=0,Calcul_Corpo!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!C45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S45,Calcul_Corpo!I45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T45,Calcul_Corpo!J45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y45,'Report p.3 - CF - Corpo'!E45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD45,Calcul_Corpo!AF45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'IRR Ins Corp'!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB45,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BT45*R45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BX45*R45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IFERROR('IRR Ins Corp'!D152*R45,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O44=1,1,IF(Calcul_Corpo!A45=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T45,Calcul_Corpo!J45)>Calcul_Corpo!D45*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},38,{"$f":"IF(Calcul_Corpo!BJ44<0,0,1)","v":1}]
[{"$f":"IF(O46=0,Calcul_Corpo!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!C46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S46,Calcul_Corpo!I46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T46,Calcul_Corpo!J46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y46,'Report p.3 - CF - Corpo'!E46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD46,Calcul_Corpo!AF46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'IRR Ins Corp'!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB46,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BT46*R46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BX46*R46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IFERROR('IRR Ins Corp'!D153*R46,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O45=1,1,IF(Calcul_Corpo!A46=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T46,Calcul_Corpo!J46)>Calcul_Corpo!D46*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},39,{"$f":"IF(Calcul_Corpo!BJ45<0,0,1)","v":1}]
[{"$f":"IF(O47=0,Calcul_Corpo!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!C47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S47,Calcul_Corpo!I47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T47,Calcul_Corpo!J47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y47,'Report p.3 - CF - Corpo'!E47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD47,Calcul_Corpo!AF47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'IRR Ins Corp'!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB47,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BT47*R47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BX47*R47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IFERROR('IRR Ins Corp'!D154*R47,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O46=1,1,IF(Calcul_Corpo!A47=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T47,Calcul_Corpo!J47)>Calcul_Corpo!D47*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},40,{"$f":"IF(Calcul_Corpo!BJ46<0,0,1)","v":1}]
[{"$f":"IF(O48=0,Calcul_Corpo!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!C48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S48,Calcul_Corpo!I48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T48,Calcul_Corpo!J48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y48,'Report p.3 - CF - Corpo'!E48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD48,Calcul_Corpo!AF48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'IRR Ins Corp'!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB48,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BT48*R48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BX48*R48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IFERROR('IRR Ins Corp'!D155*R48,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O47=1,1,IF(Calcul_Corpo!A48=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T48,Calcul_Corpo!J48)>Calcul_Corpo!D48*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},41,{"$f":"IF(Calcul_Corpo!BJ47<0,0,1)","v":1}]
[{"$f":"IF(O49=0,Calcul_Corpo!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!C49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S49,Calcul_Corpo!I49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T49,Calcul_Corpo!J49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y49,'Report p.3 - CF - Corpo'!E49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD49,Calcul_Corpo!AF49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'IRR Ins Corp'!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB49,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BT49*R49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BX49*R49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IFERROR('IRR Ins Corp'!D156*R49,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O48=1,1,IF(Calcul_Corpo!A49=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T49,Calcul_Corpo!J49)>Calcul_Corpo!D49*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},42,{"$f":"IF(Calcul_Corpo!BJ48<0,0,1)","v":1}]
[{"$f":"IF(O50=0,Calcul_Corpo!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!C50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S50,Calcul_Corpo!I50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T50,Calcul_Corpo!J50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y50,'Report p.3 - CF - Corpo'!E50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD50,Calcul_Corpo!AF50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'IRR Ins Corp'!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB50,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BT50*R50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BX50*R50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IFERROR('IRR Ins Corp'!D157*R50,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O49=1,1,IF(Calcul_Corpo!A50=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T50,Calcul_Corpo!J50)>Calcul_Corpo!D50*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},43,{"$f":"IF(Calcul_Corpo!BJ49<0,0,1)","v":1}]
[{"$f":"IF(O51=0,Calcul_Corpo!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!C51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S51,Calcul_Corpo!I51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T51,Calcul_Corpo!J51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y51,'Report p.3 - CF - Corpo'!E51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD51,Calcul_Corpo!AF51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'IRR Ins Corp'!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB51,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BT51*R51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BX51*R51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IFERROR('IRR Ins Corp'!D158*R51,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O50=1,1,IF(Calcul_Corpo!A51=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T51,Calcul_Corpo!J51)>Calcul_Corpo!D51*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},44,{"$f":"IF(Calcul_Corpo!BJ50<0,0,1)","v":1}]
[{"$f":"IF(O52=0,Calcul_Corpo!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!C52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S52,Calcul_Corpo!I52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T52,Calcul_Corpo!J52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y52,'Report p.3 - CF - Corpo'!E52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD52,Calcul_Corpo!AF52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'IRR Ins Corp'!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB52,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BT52*R52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BX52*R52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IFERROR('IRR Ins Corp'!D159*R52,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O51=1,1,IF(Calcul_Corpo!A52=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T52,Calcul_Corpo!J52)>Calcul_Corpo!D52*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},45,{"$f":"IF(Calcul_Corpo!BJ51<0,0,1)","v":1}]
[{"$f":"IF(O53=0,Calcul_Corpo!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!C53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S53,Calcul_Corpo!I53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T53,Calcul_Corpo!J53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y53,'Report p.3 - CF - Corpo'!E53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD53,Calcul_Corpo!AF53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'IRR Ins Corp'!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB53,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BT53*R53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BX53*R53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IFERROR('IRR Ins Corp'!D160*R53,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O52=1,1,IF(Calcul_Corpo!A53=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T53,Calcul_Corpo!J53)>Calcul_Corpo!D53*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},46,{"$f":"IF(Calcul_Corpo!BJ52<0,0,1)","v":1}]
[{"$f":"IF(O54=0,Calcul_Corpo!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!C54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S54,Calcul_Corpo!I54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T54,Calcul_Corpo!J54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y54,'Report p.3 - CF - Corpo'!E54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD54,Calcul_Corpo!AF54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'IRR Ins Corp'!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB54,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BT54*R54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BX54*R54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IFERROR('IRR Ins Corp'!D161*R54,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O53=1,1,IF(Calcul_Corpo!A54=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T54,Calcul_Corpo!J54)>Calcul_Corpo!D54*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},47,{"$f":"IF(Calcul_Corpo!BJ53<0,0,1)","v":1}]
[{"$f":"IF(O55=0,Calcul_Corpo!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!C55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S55,Calcul_Corpo!I55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T55,Calcul_Corpo!J55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y55,'Report p.3 - CF - Corpo'!E55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD55,Calcul_Corpo!AF55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'IRR Ins Corp'!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB55,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BT55*R55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BX55*R55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IFERROR('IRR Ins Corp'!D162*R55,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O54=1,1,IF(Calcul_Corpo!A55=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T55,Calcul_Corpo!J55)>Calcul_Corpo!D55*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},48,{"$f":"IF(Calcul_Corpo!BJ54<0,0,1)","v":1}]
[{"$f":"IF(O56=0,Calcul_Corpo!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!C56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S56,Calcul_Corpo!I56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T56,Calcul_Corpo!J56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y56,'Report p.3 - CF - Corpo'!E56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD56,Calcul_Corpo!AF56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'IRR Ins Corp'!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB56,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BT56*R56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BX56*R56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IFERROR('IRR Ins Corp'!D163*R56,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O55=1,1,IF(Calcul_Corpo!A56=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T56,Calcul_Corpo!J56)>Calcul_Corpo!D56*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},49,{"$f":"IF(Calcul_Corpo!BJ55<0,0,1)","v":1}]
[{"$f":"IF(O57=0,Calcul_Corpo!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!C57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S57,Calcul_Corpo!I57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T57,Calcul_Corpo!J57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y57,'Report p.3 - CF - Corpo'!E57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD57,Calcul_Corpo!AF57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'IRR Ins Corp'!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB57,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BT57*R57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BX57*R57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IFERROR('IRR Ins Corp'!D164*R57,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O56=1,1,IF(Calcul_Corpo!A57=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T57,Calcul_Corpo!J57)>Calcul_Corpo!D57*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},50,{"$f":"IF(Calcul_Corpo!BJ56<0,0,1)","v":1}]
[{"$f":"IF(O58=0,Calcul_Corpo!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S58,Calcul_Corpo!I58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T58,Calcul_Corpo!J58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y58,'Report p.3 - CF - Corpo'!E58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD58,Calcul_Corpo!AF58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'IRR Ins Corp'!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB58,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BT58*R58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BX58*R58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IFERROR('IRR Ins Corp'!D165*R58,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O57=1,1,IF(Calcul_Corpo!A58=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T58,Calcul_Corpo!J58)>Calcul_Corpo!D58*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},51,{"$f":"IF(Calcul_Corpo!BJ57<0,0,1)","v":1}]
[{"$f":"IF(O59=0,Calcul_Corpo!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!C59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S59,Calcul_Corpo!I59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T59,Calcul_Corpo!J59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y59,'Report p.3 - CF - Corpo'!E59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD59,Calcul_Corpo!AF59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'IRR Ins Corp'!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB59,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BT59*R59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BX59*R59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IFERROR('IRR Ins Corp'!D166*R59,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O58=1,1,IF(Calcul_Corpo!A59=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T59,Calcul_Corpo!J59)>Calcul_Corpo!D59*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},52,{"$f":"IF(Calcul_Corpo!BJ58<0,0,1)","v":1}]
[{"$f":"IF(O60=0,Calcul_Corpo!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!C60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S60,Calcul_Corpo!I60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T60,Calcul_Corpo!J60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y60,'Report p.3 - CF - Corpo'!E60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD60,Calcul_Corpo!AF60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'IRR Ins Corp'!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB60,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BT60*R60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BX60*R60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IFERROR('IRR Ins Corp'!D167*R60,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O59=1,1,IF(Calcul_Corpo!A60=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T60,Calcul_Corpo!J60)>Calcul_Corpo!D60*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},53,{"$f":"IF(Calcul_Corpo!BJ59<0,0,1)","v":1}]
[{"$f":"IF(O61=0,Calcul_Corpo!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!C61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S61,Calcul_Corpo!I61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T61,Calcul_Corpo!J61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y61,'Report p.3 - CF - Corpo'!E61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD61,Calcul_Corpo!AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'IRR Ins Corp'!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB61,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BT61*R61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BX61*R61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IFERROR('IRR Ins Corp'!D168*R61,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O60=1,1,IF(Calcul_Corpo!A61=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T61,Calcul_Corpo!J61)>Calcul_Corpo!D61*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},54,{"$f":"IF(Calcul_Corpo!BJ60<0,0,1)","v":1}]
[{"$f":"IF(O62=0,Calcul_Corpo!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!C62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S62,Calcul_Corpo!I62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T62,Calcul_Corpo!J62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y62,'Report p.3 - CF - Corpo'!E62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD62,Calcul_Corpo!AF62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'IRR Ins Corp'!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB62,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BT62*R62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BX62*R62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IFERROR('IRR Ins Corp'!D169*R62,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O61=1,1,IF(Calcul_Corpo!A62=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T62,Calcul_Corpo!J62)>Calcul_Corpo!D62*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},55,{"$f":"IF(Calcul_Corpo!BJ61<0,0,1)","v":1}]
[{"$f":"IF(O63=0,Calcul_Corpo!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!C63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S63,Calcul_Corpo!I63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T63,Calcul_Corpo!J63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y63,'Report p.3 - CF - Corpo'!E63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD63,Calcul_Corpo!AF63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'IRR Ins Corp'!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB63,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BT63*R63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BX63*R63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IFERROR('IRR Ins Corp'!D170*R63,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O62=1,1,IF(Calcul_Corpo!A63=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T63,Calcul_Corpo!J63)>Calcul_Corpo!D63*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},56,{"$f":"IF(Calcul_Corpo!BJ62<0,0,1)","v":1}]
[{"$f":"IF(O64=0,Calcul_Corpo!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!C64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S64,Calcul_Corpo!I64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T64,Calcul_Corpo!J64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y64,'Report p.3 - CF - Corpo'!E64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD64,Calcul_Corpo!AF64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'IRR Ins Corp'!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB64,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BT64*R64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BX64*R64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IFERROR('IRR Ins Corp'!D171*R64,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O63=1,1,IF(Calcul_Corpo!A64=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T64,Calcul_Corpo!J64)>Calcul_Corpo!D64*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},57,{"$f":"IF(Calcul_Corpo!BJ63<0,0,1)","v":1}]
[{"$f":"IF(O65=0,Calcul_Corpo!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!C65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S65,Calcul_Corpo!I65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T65,Calcul_Corpo!J65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y65,'Report p.3 - CF - Corpo'!E65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD65,Calcul_Corpo!AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'IRR Ins Corp'!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB65,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BT65*R65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BX65*R65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IFERROR('IRR Ins Corp'!D172*R65,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O64=1,1,IF(Calcul_Corpo!A65=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T65,Calcul_Corpo!J65)>Calcul_Corpo!D65*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},58,{"$f":"IF(Calcul_Corpo!BJ64<0,0,1)","v":1}]
[{"$f":"IF(O66=0,Calcul_Corpo!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!C66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S66,Calcul_Corpo!I66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T66,Calcul_Corpo!J66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y66,'Report p.3 - CF - Corpo'!E66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD66,Calcul_Corpo!AF66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'IRR Ins Corp'!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB66,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BT66*R66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BX66*R66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IFERROR('IRR Ins Corp'!D173*R66,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O65=1,1,IF(Calcul_Corpo!A66=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T66,Calcul_Corpo!J66)>Calcul_Corpo!D66*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},59,{"$f":"IF(Calcul_Corpo!BJ65<0,0,1)","v":1}]
[{"$f":"IF(O67=0,Calcul_Corpo!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!C67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S67,Calcul_Corpo!I67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T67,Calcul_Corpo!J67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y67,'Report p.3 - CF - Corpo'!E67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD67,Calcul_Corpo!AF67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'IRR Ins Corp'!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB67,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BT67*R67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BX67*R67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IFERROR('IRR Ins Corp'!D174*R67,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O66=1,1,IF(Calcul_Corpo!A67=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T67,Calcul_Corpo!J67)>Calcul_Corpo!D67*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},60,{"$f":"IF(Calcul_Corpo!BJ66<0,0,1)","v":1}]
[{"$f":"IF(O68=0,Calcul_Corpo!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!C68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S68,Calcul_Corpo!I68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T68,Calcul_Corpo!J68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y68,'Report p.3 - CF - Corpo'!E68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD68,Calcul_Corpo!AF68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'IRR Ins Corp'!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB68,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BT68*R68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BX68*R68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IFERROR('IRR Ins Corp'!D175*R68,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O67=1,1,IF(Calcul_Corpo!A68=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T68,Calcul_Corpo!J68)>Calcul_Corpo!D68*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},61,{"$f":"IF(Calcul_Corpo!BJ67<0,0,1)","v":1}]
[{"$f":"IF(O69=0,Calcul_Corpo!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!C69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S69,Calcul_Corpo!I69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T69,Calcul_Corpo!J69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y69,'Report p.3 - CF - Corpo'!E69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD69,Calcul_Corpo!AF69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'IRR Ins Corp'!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB69,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BT69*R69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BX69*R69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IFERROR('IRR Ins Corp'!D176*R69,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O68=1,1,IF(Calcul_Corpo!A69=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T69,Calcul_Corpo!J69)>Calcul_Corpo!D69*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},62,{"$f":"IF(Calcul_Corpo!BJ68<0,0,1)","v":1}]
[{"$f":"IF(O70=0,Calcul_Corpo!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!C70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S70,Calcul_Corpo!I70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T70,Calcul_Corpo!J70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y70,'Report p.3 - CF - Corpo'!E70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD70,Calcul_Corpo!AF70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'IRR Ins Corp'!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB70,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BT70*R70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BX70*R70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IFERROR('IRR Ins Corp'!D177*R70,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O69=1,1,IF(Calcul_Corpo!A70=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T70,Calcul_Corpo!J70)>Calcul_Corpo!D70*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},63,{"$f":"IF(Calcul_Corpo!BJ69<0,0,1)","v":1}]
[{"$f":"IF(O71=0,Calcul_Corpo!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!C71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S71,Calcul_Corpo!I71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T71,Calcul_Corpo!J71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y71,'Report p.3 - CF - Corpo'!E71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD71,Calcul_Corpo!AF71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'IRR Ins Corp'!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB71,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BT71*R71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BX71*R71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IFERROR('IRR Ins Corp'!D178*R71,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O70=1,1,IF(Calcul_Corpo!A71=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T71,Calcul_Corpo!J71)>Calcul_Corpo!D71*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},64,{"$f":"IF(Calcul_Corpo!BJ70<0,0,1)","v":1}]
[{"$f":"IF(O72=0,Calcul_Corpo!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!C72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S72,Calcul_Corpo!I72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T72,Calcul_Corpo!J72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y72,'Report p.3 - CF - Corpo'!E72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD72,Calcul_Corpo!AF72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'IRR Ins Corp'!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB72,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BT72*R72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BX72*R72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IFERROR('IRR Ins Corp'!D179*R72,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O71=1,1,IF(Calcul_Corpo!A72=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T72,Calcul_Corpo!J72)>Calcul_Corpo!D72*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},65,{"$f":"IF(Calcul_Corpo!BJ71<0,0,1)","v":1}]
[{"$f":"IF(O73=0,Calcul_Corpo!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S73,Calcul_Corpo!I73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T73,Calcul_Corpo!J73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y73,'Report p.3 - CF - Corpo'!E73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD73,Calcul_Corpo!AF73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'IRR Ins Corp'!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB73,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BT73*R73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BX73*R73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IFERROR('IRR Ins Corp'!D180*R73,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O72=1,1,IF(Calcul_Corpo!A73=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T73,Calcul_Corpo!J73)>Calcul_Corpo!D73*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},66,{"$f":"IF(Calcul_Corpo!BJ72<0,0,1)","v":1}]
[{"$f":"IF(O74=0,Calcul_Corpo!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!C74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S74,Calcul_Corpo!I74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T74,Calcul_Corpo!J74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y74,'Report p.3 - CF - Corpo'!E74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD74,Calcul_Corpo!AF74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'IRR Ins Corp'!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB74,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BT74*R74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BX74*R74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IFERROR('IRR Ins Corp'!D181*R74,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O73=1,1,IF(Calcul_Corpo!A74=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T74,Calcul_Corpo!J74)>Calcul_Corpo!D74*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"P73+1","v":{"$error":"#VALUE!"}},{"$f":"Q73 + 1","v":67},{"$f":"IF(Calcul_Corpo!BJ73<0,0,1)","v":1}]
[{"$f":"IF(O75=0,Calcul_Corpo!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!C75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S75,Calcul_Corpo!I75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T75,Calcul_Corpo!J75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y75,'Report p.3 - CF - Corpo'!E75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD75,Calcul_Corpo!AF75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'IRR Ins Corp'!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB75,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BT75*R75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BX75*R75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IFERROR('IRR Ins Corp'!D182*R75,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O74=1,1,IF(Calcul_Corpo!A75=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T75,Calcul_Corpo!J75)>Calcul_Corpo!D75*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},68,{"$f":"IF(Calcul_Corpo!BJ74<0,0,1)","v":1}]
[{"$f":"IF(O76=0,Calcul_Corpo!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!C76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S76,Calcul_Corpo!I76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T76,Calcul_Corpo!J76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y76,'Report p.3 - CF - Corpo'!E76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD76,Calcul_Corpo!AF76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'IRR Ins Corp'!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB76,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BT76*R76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BX76*R76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IFERROR('IRR Ins Corp'!D183*R76,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O75=1,1,IF(Calcul_Corpo!A76=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T76,Calcul_Corpo!J76)>Calcul_Corpo!D76*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},69,{"$f":"IF(Calcul_Corpo!BJ75<0,0,1)","v":1}]
[{"$f":"IF(O77=0,Calcul_Corpo!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!C77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S77,Calcul_Corpo!I77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T77,Calcul_Corpo!J77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y77,'Report p.3 - CF - Corpo'!E77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD77,Calcul_Corpo!AF77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'IRR Ins Corp'!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB77,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BT77*R77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BX77*R77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IFERROR('IRR Ins Corp'!D184*R77,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O76=1,1,IF(Calcul_Corpo!A77=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T77,Calcul_Corpo!J77)>Calcul_Corpo!D77*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},70,{"$f":"IF(Calcul_Corpo!BJ76<0,0,1)","v":1}]
[{"$f":"IF(O78=0,Calcul_Corpo!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!C78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S78,Calcul_Corpo!I78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T78,Calcul_Corpo!J78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y78,'Report p.3 - CF - Corpo'!E78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD78,Calcul_Corpo!AF78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'IRR Ins Corp'!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB78,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BT78*R78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BX78*R78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IFERROR('IRR Ins Corp'!D185*R78,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O77=1,1,IF(Calcul_Corpo!A78=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T78,Calcul_Corpo!J78)>Calcul_Corpo!D78*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},71,{"$f":"IF(Calcul_Corpo!BJ77<0,0,1)","v":1}]
[{"$f":"IF(O79=0,Calcul_Corpo!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!C79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S79,Calcul_Corpo!I79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T79,Calcul_Corpo!J79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y79,'Report p.3 - CF - Corpo'!E79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD79,Calcul_Corpo!AF79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'IRR Ins Corp'!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB79,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BT79*R79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BX79*R79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IFERROR('IRR Ins Corp'!D186*R79,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O78=1,1,IF(Calcul_Corpo!A79=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T79,Calcul_Corpo!J79)>Calcul_Corpo!D79*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},72,{"$f":"IF(Calcul_Corpo!BJ78<0,0,1)","v":1}]
[{"$f":"IF(O80=0,Calcul_Corpo!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!C80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S80,Calcul_Corpo!I80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T80,Calcul_Corpo!J80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y80,'Report p.3 - CF - Corpo'!E80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD80,Calcul_Corpo!AF80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'IRR Ins Corp'!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB80,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BT80*R80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BX80*R80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IFERROR('IRR Ins Corp'!D187*R80,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O79=1,1,IF(Calcul_Corpo!A80=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T80,Calcul_Corpo!J80)>Calcul_Corpo!D80*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},73,{"$f":"IF(Calcul_Corpo!BJ79<0,0,1)","v":1}]
[{"$f":"IF(O81=0,Calcul_Corpo!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!C81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S81,Calcul_Corpo!I81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T81,Calcul_Corpo!J81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y81,'Report p.3 - CF - Corpo'!E81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD81,Calcul_Corpo!AF81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'IRR Ins Corp'!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB81,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BT81*R81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BX81*R81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IFERROR('IRR Ins Corp'!D188*R81,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O80=1,1,IF(Calcul_Corpo!A81=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T81,Calcul_Corpo!J81)>Calcul_Corpo!D81*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},74,{"$f":"IF(Calcul_Corpo!BJ80<0,0,1)","v":1}]
[{"$f":"IF(O82=0,Calcul_Corpo!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S82,Calcul_Corpo!I82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T82,Calcul_Corpo!J82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y82,'Report p.3 - CF - Corpo'!E82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD82,Calcul_Corpo!AF82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'IRR Ins Corp'!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB82,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BT82*R82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BX82*R82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IFERROR('IRR Ins Corp'!D189*R82,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O81=1,1,IF(Calcul_Corpo!A82=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T82,Calcul_Corpo!J82)>Calcul_Corpo!D82*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},75,{"$f":"IF(Calcul_Corpo!BJ81<0,0,1)","v":1}]
[{"$f":"IF(O83=0,Calcul_Corpo!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!C83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S83,Calcul_Corpo!I83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T83,Calcul_Corpo!J83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y83,'Report p.3 - CF - Corpo'!E83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD83,Calcul_Corpo!AF83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'IRR Ins Corp'!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB83,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BT83*R83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BX83*R83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IFERROR('IRR Ins Corp'!D190*R83,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O82=1,1,IF(Calcul_Corpo!A83=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T83,Calcul_Corpo!J83)>Calcul_Corpo!D83*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},76,{"$f":"IF(Calcul_Corpo!BJ82<0,0,1)","v":1}]
[{"$f":"IF(O84=0,Calcul_Corpo!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!C84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S84,Calcul_Corpo!I84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T84,Calcul_Corpo!J84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y84,'Report p.3 - CF - Corpo'!E84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD84,Calcul_Corpo!AF84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'IRR Ins Corp'!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB84,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BT84*R84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BX84*R84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IFERROR('IRR Ins Corp'!D191*R84,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O83=1,1,IF(Calcul_Corpo!A84=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T84,Calcul_Corpo!J84)>Calcul_Corpo!D84*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},77,{"$f":"IF(Calcul_Corpo!BJ83<0,0,1)","v":1}]
[{"$f":"IF(O85=0,Calcul_Corpo!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!C85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S85,Calcul_Corpo!I85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T85,Calcul_Corpo!J85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y85,'Report p.3 - CF - Corpo'!E85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD85,Calcul_Corpo!AF85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'IRR Ins Corp'!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB85,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BT85*R85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BX85*R85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IFERROR('IRR Ins Corp'!D192*R85,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O84=1,1,IF(Calcul_Corpo!A85=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T85,Calcul_Corpo!J85)>Calcul_Corpo!D85*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},78,{"$f":"IF(Calcul_Corpo!BJ84<0,0,1)","v":1}]
[{"$f":"IF(O86=0,Calcul_Corpo!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S86,Calcul_Corpo!I86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T86,Calcul_Corpo!J86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y86,'Report p.3 - CF - Corpo'!E86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD86,Calcul_Corpo!AF86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'IRR Ins Corp'!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB86,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BT86*R86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BX86*R86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IFERROR('IRR Ins Corp'!D193*R86,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O85=1,1,IF(Calcul_Corpo!A86=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T86,Calcul_Corpo!J86)>Calcul_Corpo!D86*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},79,{"$f":"IF(Calcul_Corpo!BJ85<0,0,1)","v":1}]
[{"$f":"IF(O87=0,Calcul_Corpo!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!C87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S87,Calcul_Corpo!I87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T87,Calcul_Corpo!J87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y87,'Report p.3 - CF - Corpo'!E87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD87,Calcul_Corpo!AF87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'IRR Ins Corp'!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB87,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BT87*R87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BX87*R87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IFERROR('IRR Ins Corp'!D194*R87,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O86=1,1,IF(Calcul_Corpo!A87=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T87,Calcul_Corpo!J87)>Calcul_Corpo!D87*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},80,{"$f":"IF(Calcul_Corpo!BJ86<0,0,1)","v":1}]
[{"$f":"IF(O88=0,Calcul_Corpo!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!C88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S88,Calcul_Corpo!I88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T88,Calcul_Corpo!J88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y88,'Report p.3 - CF - Corpo'!E88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD88,Calcul_Corpo!AF88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'IRR Ins Corp'!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB88,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BT88*R88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BX88*R88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IFERROR('IRR Ins Corp'!D195*R88,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O87=1,1,IF(Calcul_Corpo!A88=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T88,Calcul_Corpo!J88)>Calcul_Corpo!D88*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},81,{"$f":"IF(Calcul_Corpo!BJ87<0,0,1)","v":1}]
[{"$f":"IF(O89=0,Calcul_Corpo!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!C89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S89,Calcul_Corpo!I89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T89,Calcul_Corpo!J89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y89,'Report p.3 - CF - Corpo'!E89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD89,Calcul_Corpo!AF89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'IRR Ins Corp'!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB89,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BT89*R89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BX89*R89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IFERROR('IRR Ins Corp'!D196*R89,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O88=1,1,IF(Calcul_Corpo!A89=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T89,Calcul_Corpo!J89)>Calcul_Corpo!D89*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},82,{"$f":"IF(Calcul_Corpo!BJ88<0,0,1)","v":1}]
[{"$f":"IF(O90=0,Calcul_Corpo!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!C90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S90,Calcul_Corpo!I90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T90,Calcul_Corpo!J90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y90,'Report p.3 - CF - Corpo'!E90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD90,Calcul_Corpo!AF90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'IRR Ins Corp'!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB90,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BT90*R90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BX90*R90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IFERROR('IRR Ins Corp'!D197*R90,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O89=1,1,IF(Calcul_Corpo!A90=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T90,Calcul_Corpo!J90)>Calcul_Corpo!D90*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},83,{"$f":"IF(Calcul_Corpo!BJ89<0,0,1)","v":1}]
[{"$f":"IF(O91=0,Calcul_Corpo!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!C91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S91,Calcul_Corpo!I91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T91,Calcul_Corpo!J91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y91,'Report p.3 - CF - Corpo'!E91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD91,Calcul_Corpo!AF91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'IRR Ins Corp'!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB91,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BT91*R91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BX91*R91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IFERROR('IRR Ins Corp'!D198*R91,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O90=1,1,IF(Calcul_Corpo!A91=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T91,Calcul_Corpo!J91)>Calcul_Corpo!D91*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},84,{"$f":"IF(Calcul_Corpo!BJ90<0,0,1)","v":1}]
[{"$f":"IF(O92=0,Calcul_Corpo!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!C92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S92,Calcul_Corpo!I92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T92,Calcul_Corpo!J92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y92,'Report p.3 - CF - Corpo'!E92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD92,Calcul_Corpo!AF92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'IRR Ins Corp'!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB92,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BT92*R92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BX92*R92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IFERROR('IRR Ins Corp'!D199*R92,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O91=1,1,IF(Calcul_Corpo!A92=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T92,Calcul_Corpo!J92)>Calcul_Corpo!D92*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},85,{"$f":"IF(Calcul_Corpo!BJ91<0,0,1)","v":1}]
[{"$f":"IF(O93=0,Calcul_Corpo!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!C93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S93,Calcul_Corpo!I93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T93,Calcul_Corpo!J93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y93,'Report p.3 - CF - Corpo'!E93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD93,Calcul_Corpo!AF93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'IRR Ins Corp'!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB93,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BT93*R93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BX93*R93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IFERROR('IRR Ins Corp'!D200*R93,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O92=1,1,IF(Calcul_Corpo!A93=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T93,Calcul_Corpo!J93)>Calcul_Corpo!D93*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},86,{"$f":"IF(Calcul_Corpo!BJ92<0,0,1)","v":1}]
[{"$f":"IF(O94=0,Calcul_Corpo!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!C94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S94,Calcul_Corpo!I94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T94,Calcul_Corpo!J94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y94,'Report p.3 - CF - Corpo'!E94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD94,Calcul_Corpo!AF94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'IRR Ins Corp'!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB94,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BT94*R94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BX94*R94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IFERROR('IRR Ins Corp'!D201*R94,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O93=1,1,IF(Calcul_Corpo!A94=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T94,Calcul_Corpo!J94)>Calcul_Corpo!D94*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},87,{"$f":"IF(Calcul_Corpo!BJ93<0,0,1)","v":1}]
[{"$f":"IF(O95=0,Calcul_Corpo!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!C95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S95,Calcul_Corpo!I95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T95,Calcul_Corpo!J95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y95,'Report p.3 - CF - Corpo'!E95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD95,Calcul_Corpo!AF95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'IRR Ins Corp'!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB95,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BT95*R95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BX95*R95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IFERROR('IRR Ins Corp'!D202*R95,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O94=1,1,IF(Calcul_Corpo!A95=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T95,Calcul_Corpo!J95)>Calcul_Corpo!D95*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},88,{"$f":"IF(Calcul_Corpo!BJ94<0,0,1)","v":1}]
[{"$f":"IF(O96=0,Calcul_Corpo!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!C96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S96,Calcul_Corpo!I96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T96,Calcul_Corpo!J96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y96,'Report p.3 - CF - Corpo'!E96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD96,Calcul_Corpo!AF96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'IRR Ins Corp'!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB96,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BT96*R96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BX96*R96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IFERROR('IRR Ins Corp'!D203*R96,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O95=1,1,IF(Calcul_Corpo!A96=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T96,Calcul_Corpo!J96)>Calcul_Corpo!D96*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},89,{"$f":"IF(Calcul_Corpo!BJ95<0,0,1)","v":1}]
[{"$f":"IF(O97=0,Calcul_Corpo!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!C97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S97,Calcul_Corpo!I97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T97,Calcul_Corpo!J97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y97,'Report p.3 - CF - Corpo'!E97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD97,Calcul_Corpo!AF97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'IRR Ins Corp'!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB97,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BT97*R97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BX97*R97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IFERROR('IRR Ins Corp'!D204*R97,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O96=1,1,IF(Calcul_Corpo!A97=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T97,Calcul_Corpo!J97)>Calcul_Corpo!D97*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},90,{"$f":"IF(Calcul_Corpo!BJ96<0,0,1)","v":1}]
[{"$f":"IF(O98=0,Calcul_Corpo!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!C98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S98,Calcul_Corpo!I98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T98,Calcul_Corpo!J98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y98,'Report p.3 - CF - Corpo'!E98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD98,Calcul_Corpo!AF98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'IRR Ins Corp'!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB98,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BT98*R98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BX98*R98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IFERROR('IRR Ins Corp'!D205*R98,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O97=1,1,IF(Calcul_Corpo!A98=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T98,Calcul_Corpo!J98)>Calcul_Corpo!D98*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},91,{"$f":"IF(Calcul_Corpo!BJ97<0,0,1)","v":1}]
[{"$f":"IF(O99=0,Calcul_Corpo!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!C99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S99,Calcul_Corpo!I99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T99,Calcul_Corpo!J99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y99,'Report p.3 - CF - Corpo'!E99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD99,Calcul_Corpo!AF99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'IRR Ins Corp'!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB99,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BT99*R99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BX99*R99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IFERROR('IRR Ins Corp'!D206*R99,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O98=1,1,IF(Calcul_Corpo!A99=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T99,Calcul_Corpo!J99)>Calcul_Corpo!D99*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},92,{"$f":"IF(Calcul_Corpo!BJ98<0,0,1)","v":1}]
[{"$f":"IF(O100=0,Calcul_Corpo!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S100,Calcul_Corpo!I100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T100,Calcul_Corpo!J100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y100,'Report p.3 - CF - Corpo'!E100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD100,Calcul_Corpo!AF100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'IRR Ins Corp'!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB100,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BT100*R100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BX100*R100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IFERROR('IRR Ins Corp'!D207*R100,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O99=1,1,IF(Calcul_Corpo!A100=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T100,Calcul_Corpo!J100)>Calcul_Corpo!D100*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},93,{"$f":"IF(Calcul_Corpo!BJ99<0,0,1)","v":1}]
[{"$f":"IF(O101=0,Calcul_Corpo!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!C101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S101,Calcul_Corpo!I101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T101,Calcul_Corpo!J101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y101,'Report p.3 - CF - Corpo'!E101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD101,Calcul_Corpo!AF101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'IRR Ins Corp'!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB101,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BT101*R101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BX101*R101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IFERROR('IRR Ins Corp'!D208*R101,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O100=1,1,IF(Calcul_Corpo!A101=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T101,Calcul_Corpo!J101)>Calcul_Corpo!D101*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},94,{"$f":"IF(Calcul_Corpo!BJ100<0,0,1)","v":1}]
[{"$f":"IF(O102=0,Calcul_Corpo!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!C102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S102,Calcul_Corpo!I102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T102,Calcul_Corpo!J102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y102,'Report p.3 - CF - Corpo'!E102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD102,Calcul_Corpo!AF102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'IRR Ins Corp'!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB102,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BT102*R102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BX102*R102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IFERROR('IRR Ins Corp'!D209*R102,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O101=1,1,IF(Calcul_Corpo!A102=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T102,Calcul_Corpo!J102)>Calcul_Corpo!D102*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},95,{"$f":"IF(Calcul_Corpo!BJ101<0,0,1)","v":1}]
[{"$f":"IF(O103=0,Calcul_Corpo!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!C103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S103,Calcul_Corpo!I103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T103,Calcul_Corpo!J103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y103,'Report p.3 - CF - Corpo'!E103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD103,Calcul_Corpo!AF103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'IRR Ins Corp'!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB103,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BT103*R103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BX103*R103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IFERROR('IRR Ins Corp'!D210*R103,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O102=1,1,IF(Calcul_Corpo!A103=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T103,Calcul_Corpo!J103)>Calcul_Corpo!D103*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},96,{"$f":"IF(Calcul_Corpo!BJ102<0,0,1)","v":1}]
[{"$f":"IF(O104=0,Calcul_Corpo!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!C104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S104,Calcul_Corpo!I104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T104,Calcul_Corpo!J104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y104,'Report p.3 - CF - Corpo'!E104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD104,Calcul_Corpo!AF104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'IRR Ins Corp'!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB104,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BT104*R104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BX104*R104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IFERROR('IRR Ins Corp'!D211*R104,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O103=1,1,IF(Calcul_Corpo!A104=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T104,Calcul_Corpo!J104)>Calcul_Corpo!D104*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},97,{"$f":"IF(Calcul_Corpo!BJ103<0,0,1)","v":1}]
[{"$f":"IF(O105=0,Calcul_Corpo!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!C105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S105,Calcul_Corpo!I105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T105,Calcul_Corpo!J105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y105,'Report p.3 - CF - Corpo'!E105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD105,Calcul_Corpo!AF105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'IRR Ins Corp'!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB105,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BT105*R105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BX105*R105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IFERROR('IRR Ins Corp'!D212*R105,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O104=1,1,IF(Calcul_Corpo!A105=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T105,Calcul_Corpo!J105)>Calcul_Corpo!D105*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},98,{"$f":"IF(Calcul_Corpo!BJ104<0,0,1)","v":1}]
[{"$f":"IF(O106=0,Calcul_Corpo!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!C106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S106,Calcul_Corpo!I106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T106,Calcul_Corpo!J106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y106,'Report p.3 - CF - Corpo'!E106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD106,Calcul_Corpo!AF106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'IRR Ins Corp'!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB106,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BT106*R106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BX106*R106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IFERROR('IRR Ins Corp'!D213*R106,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O105=1,1,IF(Calcul_Corpo!A106=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T106,Calcul_Corpo!J106)>Calcul_Corpo!D106*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},99,{"$f":"IF(Calcul_Corpo!BJ105<0,0,1)","v":1}]
[{"$f":"IF(O107=0,Calcul_Corpo!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!C107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S107,Calcul_Corpo!I107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T107,Calcul_Corpo!J107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y107,'Report p.3 - CF - Corpo'!E107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD107,Calcul_Corpo!AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'IRR Ins Corp'!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB107,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BT107*R107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BX107*R107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IFERROR('IRR Ins Corp'!D214*R107,\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(O106=1,1,IF(Calcul_Corpo!A107=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T107,Calcul_Corpo!J107)>Calcul_Corpo!D107*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},100,{"$f":"IF(Calcul_Corpo!BJ106<0,0,1)","v":1}]

{"sheet":"Report p 4. IRS - Corpo","index":60,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,4],[5,5,5,9],[5,10,5,12]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C208,LibellésRapport!D208)","v":"IRS Strategy - Details"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:M1)","v":172.1199951171875},172.12,{"$f":"Q1-P1","v":4.8828125045474735E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1074.75},1326.75,{"$f":"Q2-P2","v":252}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C209,LibellésRapport!D209)","v":"Insured Retirement Strategy (Borrower : Corporation)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C210,LibellésRapport!D210)","v":"No laps"}]
[]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C211,LibellésRapport!D211)","v":"Policy values"},null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C212,LibellésRapport!D212)","v":"Bank Loan Details"},null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C213,LibellésRapport!D213)","v":"Net values"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C214,LibellésRapport!D214)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C215,LibellésRapport!D215)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C216,LibellésRapport!D216)","v":"Cash Surrender value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C217,LibellésRapport!D217)","v":"Total Death Benefit"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C218,LibellésRapport!D218)","v":"CDA"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C219,LibellésRapport!D219)","v":"Annual Loan"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C220,LibellésRapport!D220)","v":"Annual \nAfter-tax Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C221,LibellésRapport!D221)","v":"Loan Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C222,LibellésRapport!D222)","v":"Loan to total CSV (%)"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C223,LibellésRapport!D223)","v":"Loan interest"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C225,LibellésRapport!D225)","v":"Death Benefit net of loan"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C226,LibellésRapport!D226)","v":"Net Estate Value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C206,LibellésRapport!D206)","v":"Unused CDA"}]
[{"$f":"IF(N8=0,Calcul_Corpo!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!E8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!G8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S8,Calcul_Corpo!I8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y8,F8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T8,Calcul_Corpo!J8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",H8/C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U8,Calcul_Corpo!K8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",D8-H8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD8,Calcul_Corpo!AF8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB8,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O8","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N9=0,Calcul_Corpo!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!E9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!G9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S9,Calcul_Corpo!I9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y9,F9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T9,Calcul_Corpo!J9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",H9/C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U9,Calcul_Corpo!K9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",D9-H9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD9,Calcul_Corpo!AF9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB9,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O9","v":{"$error":"#VALUE!"}},{"$f":"O8+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N10=0,Calcul_Corpo!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!E10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!G10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S10,Calcul_Corpo!I10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y10,F10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T10,Calcul_Corpo!J10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U10,Calcul_Corpo!K10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD10,Calcul_Corpo!AF10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB10,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O10","v":{"$error":"#VALUE!"}},{"$f":"O9+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N11=0,Calcul_Corpo!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!E11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!G11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S11,Calcul_Corpo!I11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y11,F11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T11,Calcul_Corpo!J11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U11,Calcul_Corpo!K11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD11,Calcul_Corpo!AF11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB11,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N12=0,Calcul_Corpo!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!E12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!G12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S12,Calcul_Corpo!I12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y12,F12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T12,Calcul_Corpo!J12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U12,Calcul_Corpo!K12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD12,Calcul_Corpo!AF12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB12,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N13=0,Calcul_Corpo!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!E13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!G13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S13,Calcul_Corpo!I13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y13,F13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T13,Calcul_Corpo!J13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U13,Calcul_Corpo!K13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD13,Calcul_Corpo!AF13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB13,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N14=0,Calcul_Corpo!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!E14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!G14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S14,Calcul_Corpo!I14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y14,F14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T14,Calcul_Corpo!J14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U14,Calcul_Corpo!K14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD14,Calcul_Corpo!AF14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB14,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N15=0,Calcul_Corpo!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!E15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!G15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S15,Calcul_Corpo!I15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y15,F15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T15,Calcul_Corpo!J15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U15,Calcul_Corpo!K15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD15,Calcul_Corpo!AF15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB15,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N16=0,Calcul_Corpo!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!E16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!G16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S16,Calcul_Corpo!I16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y16,F16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T16,Calcul_Corpo!J16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U16,Calcul_Corpo!K16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD16,Calcul_Corpo!AF16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB16,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N17=0,Calcul_Corpo!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!E17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!G17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S17,Calcul_Corpo!I17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y17,F17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T17,Calcul_Corpo!J17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U17,Calcul_Corpo!K17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD17,Calcul_Corpo!AF17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB17,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N18=0,Calcul_Corpo!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!E18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!G18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S18,Calcul_Corpo!I18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y18,F18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T18,Calcul_Corpo!J18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U18,Calcul_Corpo!K18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD18,Calcul_Corpo!AF18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB18,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N19=0,Calcul_Corpo!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!E19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!G19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S19,Calcul_Corpo!I19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y19,F19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T19,Calcul_Corpo!J19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U19,Calcul_Corpo!K19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD19,Calcul_Corpo!AF19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB19,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N20=0,Calcul_Corpo!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!E20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!G20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S20,Calcul_Corpo!I20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y20,F20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T20,Calcul_Corpo!J20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U20,Calcul_Corpo!K20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD20,Calcul_Corpo!AF20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB20,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N21=0,Calcul_Corpo!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!E21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!G21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S21,Calcul_Corpo!I21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y21,F21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T21,Calcul_Corpo!J21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U21,Calcul_Corpo!K21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD21,Calcul_Corpo!AF21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB21,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N22=0,Calcul_Corpo!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!E22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!G22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S22,Calcul_Corpo!I22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y22,F22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T22,Calcul_Corpo!J22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U22,Calcul_Corpo!K22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD22,Calcul_Corpo!AF22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB22,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N23=0,Calcul_Corpo!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!E23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!G23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S23,Calcul_Corpo!I23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y23,F23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T23,Calcul_Corpo!J23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U23,Calcul_Corpo!K23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD23,Calcul_Corpo!AF23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB23,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N24=0,Calcul_Corpo!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!E24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!G24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S24,Calcul_Corpo!I24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y24,F24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T24,Calcul_Corpo!J24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U24,Calcul_Corpo!K24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD24,Calcul_Corpo!AF24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB24,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N25=0,Calcul_Corpo!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!E25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!G25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S25,Calcul_Corpo!I25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y25,F25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T25,Calcul_Corpo!J25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U25,Calcul_Corpo!K25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD25,Calcul_Corpo!AF25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB25,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N26=0,Calcul_Corpo!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!E26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!G26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S26,Calcul_Corpo!I26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y26,F26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T26,Calcul_Corpo!J26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U26,Calcul_Corpo!K26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD26,Calcul_Corpo!AF26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB26,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N27=0,Calcul_Corpo!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!E27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!G27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S27,Calcul_Corpo!I27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y27,F27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T27,Calcul_Corpo!J27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U27,Calcul_Corpo!K27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD27,Calcul_Corpo!AF27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB27,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N28=0,Calcul_Corpo!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!E28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!G28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S28,Calcul_Corpo!I28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y28,F28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T28,Calcul_Corpo!J28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U28,Calcul_Corpo!K28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD28,Calcul_Corpo!AF28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB28,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O28","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N29=0,Calcul_Corpo!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!E29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!G29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S29,Calcul_Corpo!I29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y29,F29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T29,Calcul_Corpo!J29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U29,Calcul_Corpo!K29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD29,Calcul_Corpo!AF29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB29,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N30=0,Calcul_Corpo!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!E30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!G30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S30,Calcul_Corpo!I30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y30,F30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T30,Calcul_Corpo!J30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U30,Calcul_Corpo!K30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD30,Calcul_Corpo!AF30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB30,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N31=0,Calcul_Corpo!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!E31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!G31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S31,Calcul_Corpo!I31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y31,F31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T31,Calcul_Corpo!J31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U31,Calcul_Corpo!K31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD31,Calcul_Corpo!AF31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB31,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N32=0,Calcul_Corpo!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!E32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!G32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S32,Calcul_Corpo!I32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y32,F32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T32,Calcul_Corpo!J32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U32,Calcul_Corpo!K32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD32,Calcul_Corpo!AF32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB32,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N33=0,Calcul_Corpo!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!E33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!G33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S33,Calcul_Corpo!I33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y33,F33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T33,Calcul_Corpo!J33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U33,Calcul_Corpo!K33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD33,Calcul_Corpo!AF33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB33,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N34=0,Calcul_Corpo!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!E34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!G34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S34,Calcul_Corpo!I34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y34,F34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T34,Calcul_Corpo!J34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U34,Calcul_Corpo!K34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD34,Calcul_Corpo!AF34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB34,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N35=0,Calcul_Corpo!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!E35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!G35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S35,Calcul_Corpo!I35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y35,F35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T35,Calcul_Corpo!J35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U35,Calcul_Corpo!K35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD35,Calcul_Corpo!AF35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB35,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O35","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N36=0,Calcul_Corpo!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!E36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!G36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S36,Calcul_Corpo!I36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y36,F36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T36,Calcul_Corpo!J36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U36,Calcul_Corpo!K36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD36,Calcul_Corpo!AF36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB36,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N37=0,Calcul_Corpo!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!E37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!G37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S37,Calcul_Corpo!I37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y37,F37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T37,Calcul_Corpo!J37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U37,Calcul_Corpo!K37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD37,Calcul_Corpo!AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB37,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N38=0,Calcul_Corpo!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!E38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!G38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S38,Calcul_Corpo!I38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y38,F38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T38,Calcul_Corpo!J38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U38,Calcul_Corpo!K38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD38,Calcul_Corpo!AF38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB38,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O38","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N39=0,Calcul_Corpo!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!E39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!G39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S39,Calcul_Corpo!I39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y39,F39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T39,Calcul_Corpo!J39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U39,Calcul_Corpo!K39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD39,Calcul_Corpo!AF39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB39,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N40=0,Calcul_Corpo!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!E40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!G40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S40,Calcul_Corpo!I40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y40,F40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T40,Calcul_Corpo!J40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U40,Calcul_Corpo!K40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD40,Calcul_Corpo!AF40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB40,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N41=0,Calcul_Corpo!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!E41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!G41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S41,Calcul_Corpo!I41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y41,F41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T41,Calcul_Corpo!J41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U41,Calcul_Corpo!K41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD41,Calcul_Corpo!AF41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB41,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N42=0,Calcul_Corpo!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!E42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!G42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S42,Calcul_Corpo!I42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y42,F42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T42,Calcul_Corpo!J42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U42,Calcul_Corpo!K42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD42,Calcul_Corpo!AF42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB42,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O42","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N43=0,Calcul_Corpo!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!E43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!G43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S43,Calcul_Corpo!I43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y43,F43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T43,Calcul_Corpo!J43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U43,Calcul_Corpo!K43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD43,Calcul_Corpo!AF43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB43,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N44=0,Calcul_Corpo!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!E44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!G44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S44,Calcul_Corpo!I44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y44,F44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T44,Calcul_Corpo!J44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U44,Calcul_Corpo!K44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD44,Calcul_Corpo!AF44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB44,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O44","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N45=0,Calcul_Corpo!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!E45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!G45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S45,Calcul_Corpo!I45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y45,F45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T45,Calcul_Corpo!J45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U45,Calcul_Corpo!K45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD45,Calcul_Corpo!AF45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB45,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N46=0,Calcul_Corpo!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!E46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!G46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S46,Calcul_Corpo!I46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y46,F46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T46,Calcul_Corpo!J46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U46,Calcul_Corpo!K46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD46,Calcul_Corpo!AF46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB46,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N47=0,Calcul_Corpo!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!E47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!G47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S47,Calcul_Corpo!I47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y47,F47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T47,Calcul_Corpo!J47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U47,Calcul_Corpo!K47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD47,Calcul_Corpo!AF47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB47,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N48=0,Calcul_Corpo!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!E48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!G48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S48,Calcul_Corpo!I48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y48,F48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T48,Calcul_Corpo!J48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U48,Calcul_Corpo!K48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD48,Calcul_Corpo!AF48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB48,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N49=0,Calcul_Corpo!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!E49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!G49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S49,Calcul_Corpo!I49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y49,F49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T49,Calcul_Corpo!J49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U49,Calcul_Corpo!K49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD49,Calcul_Corpo!AF49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB49,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N50=0,Calcul_Corpo!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!E50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!G50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S50,Calcul_Corpo!I50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y50,F50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T50,Calcul_Corpo!J50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U50,Calcul_Corpo!K50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD50,Calcul_Corpo!AF50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB50,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O50","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N51=0,Calcul_Corpo!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!E51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!G51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S51,Calcul_Corpo!I51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y51,F51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T51,Calcul_Corpo!J51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U51,Calcul_Corpo!K51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD51,Calcul_Corpo!AF51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB51,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N52=0,Calcul_Corpo!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!E52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!G52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S52,Calcul_Corpo!I52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y52,F52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T52,Calcul_Corpo!J52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U52,Calcul_Corpo!K52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD52,Calcul_Corpo!AF52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB52,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O52","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N53=0,Calcul_Corpo!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!E53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!G53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S53,Calcul_Corpo!I53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y53,F53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T53,Calcul_Corpo!J53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U53,Calcul_Corpo!K53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD53,Calcul_Corpo!AF53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB53,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O53","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N54=0,Calcul_Corpo!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!E54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!G54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S54,Calcul_Corpo!I54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y54,F54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T54,Calcul_Corpo!J54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U54,Calcul_Corpo!K54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD54,Calcul_Corpo!AF54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB54,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O54","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N55=0,Calcul_Corpo!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!E55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!G55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S55,Calcul_Corpo!I55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y55,F55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T55,Calcul_Corpo!J55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U55,Calcul_Corpo!K55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD55,Calcul_Corpo!AF55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB55,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N56=0,Calcul_Corpo!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!E56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!G56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S56,Calcul_Corpo!I56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y56,F56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T56,Calcul_Corpo!J56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U56,Calcul_Corpo!K56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD56,Calcul_Corpo!AF56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB56,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O56","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N57=0,Calcul_Corpo!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!E57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!G57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S57,Calcul_Corpo!I57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y57,F57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T57,Calcul_Corpo!J57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U57,Calcul_Corpo!K57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD57,Calcul_Corpo!AF57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB57,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O57","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N58=0,Calcul_Corpo!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!E58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!G58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S58,Calcul_Corpo!I58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y58,F58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T58,Calcul_Corpo!J58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U58,Calcul_Corpo!K58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD58,Calcul_Corpo!AF58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB58,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O58","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N59=0,Calcul_Corpo!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!E59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!G59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S59,Calcul_Corpo!I59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y59,F59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T59,Calcul_Corpo!J59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U59,Calcul_Corpo!K59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD59,Calcul_Corpo!AF59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB59,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O59","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N60=0,Calcul_Corpo!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!E60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!G60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S60,Calcul_Corpo!I60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y60,F60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T60,Calcul_Corpo!J60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U60,Calcul_Corpo!K60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD60,Calcul_Corpo!AF60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB60,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O60","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N61=0,Calcul_Corpo!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!E61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!G61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S61,Calcul_Corpo!I61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y61,F61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T61,Calcul_Corpo!J61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U61,Calcul_Corpo!K61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD61,Calcul_Corpo!AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB61,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O61","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N62=0,Calcul_Corpo!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!E62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!G62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S62,Calcul_Corpo!I62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y62,F62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T62,Calcul_Corpo!J62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U62,Calcul_Corpo!K62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD62,Calcul_Corpo!AF62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB62,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O62","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N63=0,Calcul_Corpo!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!E63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!G63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S63,Calcul_Corpo!I63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y63,F63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T63,Calcul_Corpo!J63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U63,Calcul_Corpo!K63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD63,Calcul_Corpo!AF63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB63,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O63","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N64=0,Calcul_Corpo!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!E64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!G64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S64,Calcul_Corpo!I64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y64,F64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T64,Calcul_Corpo!J64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U64,Calcul_Corpo!K64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD64,Calcul_Corpo!AF64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB64,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O64","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N65=0,Calcul_Corpo!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!E65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!G65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S65,Calcul_Corpo!I65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y65,F65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T65,Calcul_Corpo!J65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U65,Calcul_Corpo!K65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD65,Calcul_Corpo!AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB65,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N66=0,Calcul_Corpo!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!E66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!G66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S66,Calcul_Corpo!I66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y66,F66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T66,Calcul_Corpo!J66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U66,Calcul_Corpo!K66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD66,Calcul_Corpo!AF66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB66,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N67=0,Calcul_Corpo!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!E67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!G67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S67,Calcul_Corpo!I67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y67,F67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T67,Calcul_Corpo!J67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U67,Calcul_Corpo!K67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD67,Calcul_Corpo!AF67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB67,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N68=0,Calcul_Corpo!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!E68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!G68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S68,Calcul_Corpo!I68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y68,F68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T68,Calcul_Corpo!J68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U68,Calcul_Corpo!K68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD68,Calcul_Corpo!AF68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB68,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N69=0,Calcul_Corpo!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!E69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!G69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S69,Calcul_Corpo!I69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y69,F69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T69,Calcul_Corpo!J69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U69,Calcul_Corpo!K69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD69,Calcul_Corpo!AF69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB69,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O69","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N70=0,Calcul_Corpo!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!E70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!G70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S70,Calcul_Corpo!I70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y70,F70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T70,Calcul_Corpo!J70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U70,Calcul_Corpo!K70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD70,Calcul_Corpo!AF70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB70,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N71=0,Calcul_Corpo!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!E71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!G71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S71,Calcul_Corpo!I71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y71,F71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T71,Calcul_Corpo!J71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U71,Calcul_Corpo!K71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD71,Calcul_Corpo!AF71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB71,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N72=0,Calcul_Corpo!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!E72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!G72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S72,Calcul_Corpo!I72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y72,F72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T72,Calcul_Corpo!J72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U72,Calcul_Corpo!K72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD72,Calcul_Corpo!AF72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB72,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N73=0,Calcul_Corpo!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!E73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!G73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S73,Calcul_Corpo!I73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y73,F73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T73,Calcul_Corpo!J73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",H73/C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U73,Calcul_Corpo!K73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",D73-H73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD73,Calcul_Corpo!AF73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB73,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N74=0,Calcul_Corpo!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!E74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!G74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S74,Calcul_Corpo!I74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y74,F74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T74,Calcul_Corpo!J74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U74,Calcul_Corpo!K74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD74,Calcul_Corpo!AF74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB74,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O74","v":{"$error":"#VALUE!"}},{"$f":"O73+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N75=0,Calcul_Corpo!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!E75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!G75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S75,Calcul_Corpo!I75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y75,F75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T75,Calcul_Corpo!J75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U75,Calcul_Corpo!K75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD75,Calcul_Corpo!AF75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB75,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N76=0,Calcul_Corpo!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!E76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!G76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S76,Calcul_Corpo!I76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y76,F76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T76,Calcul_Corpo!J76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U76,Calcul_Corpo!K76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD76,Calcul_Corpo!AF76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB76,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N77=0,Calcul_Corpo!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!E77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!G77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S77,Calcul_Corpo!I77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y77,F77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T77,Calcul_Corpo!J77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U77,Calcul_Corpo!K77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD77,Calcul_Corpo!AF77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB77,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N78=0,Calcul_Corpo!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!E78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!G78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S78,Calcul_Corpo!I78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y78,F78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T78,Calcul_Corpo!J78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U78,Calcul_Corpo!K78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD78,Calcul_Corpo!AF78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB78,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N79=0,Calcul_Corpo!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!E79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!G79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S79,Calcul_Corpo!I79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y79,F79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T79,Calcul_Corpo!J79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U79,Calcul_Corpo!K79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD79,Calcul_Corpo!AF79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB79,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N80=0,Calcul_Corpo!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!E80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!G80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S80,Calcul_Corpo!I80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y80,F80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T80,Calcul_Corpo!J80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U80,Calcul_Corpo!K80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD80,Calcul_Corpo!AF80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB80,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N81=0,Calcul_Corpo!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!E81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!G81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S81,Calcul_Corpo!I81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y81,F81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T81,Calcul_Corpo!J81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U81,Calcul_Corpo!K81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD81,Calcul_Corpo!AF81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB81,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N82=0,Calcul_Corpo!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!E82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!G82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S82,Calcul_Corpo!I82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y82,F82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T82,Calcul_Corpo!J82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U82,Calcul_Corpo!K82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD82,Calcul_Corpo!AF82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB82,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N83=0,Calcul_Corpo!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!E83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!G83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S83,Calcul_Corpo!I83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y83,F83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T83,Calcul_Corpo!J83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U83,Calcul_Corpo!K83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD83,Calcul_Corpo!AF83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB83,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N84=0,Calcul_Corpo!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!E84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!G84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S84,Calcul_Corpo!I84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y84,F84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T84,Calcul_Corpo!J84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U84,Calcul_Corpo!K84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD84,Calcul_Corpo!AF84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB84,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N85=0,Calcul_Corpo!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!E85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!G85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S85,Calcul_Corpo!I85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y85,F85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T85,Calcul_Corpo!J85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U85,Calcul_Corpo!K85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD85,Calcul_Corpo!AF85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB85,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N86=0,Calcul_Corpo!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!E86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!G86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S86,Calcul_Corpo!I86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y86,F86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T86,Calcul_Corpo!J86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U86,Calcul_Corpo!K86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD86,Calcul_Corpo!AF86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB86,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O86","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N87=0,Calcul_Corpo!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!E87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!G87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S87,Calcul_Corpo!I87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y87,F87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T87,Calcul_Corpo!J87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U87,Calcul_Corpo!K87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD87,Calcul_Corpo!AF87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB87,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O87","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N88=0,Calcul_Corpo!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!E88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!G88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S88,Calcul_Corpo!I88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y88,F88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T88,Calcul_Corpo!J88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U88,Calcul_Corpo!K88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD88,Calcul_Corpo!AF88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB88,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N89=0,Calcul_Corpo!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!E89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!G89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S89,Calcul_Corpo!I89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y89,F89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T89,Calcul_Corpo!J89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U89,Calcul_Corpo!K89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD89,Calcul_Corpo!AF89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB89,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N90=0,Calcul_Corpo!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!E90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!G90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S90,Calcul_Corpo!I90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y90,F90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T90,Calcul_Corpo!J90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U90,Calcul_Corpo!K90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD90,Calcul_Corpo!AF90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB90,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N91=0,Calcul_Corpo!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!G91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S91,Calcul_Corpo!I91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y91,F91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T91,Calcul_Corpo!J91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U91,Calcul_Corpo!K91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD91,Calcul_Corpo!AF91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB91,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N92=0,Calcul_Corpo!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!E92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!G92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S92,Calcul_Corpo!I92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y92,F92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T92,Calcul_Corpo!J92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U92,Calcul_Corpo!K92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD92,Calcul_Corpo!AF92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB92,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N93=0,Calcul_Corpo!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!E93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!G93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S93,Calcul_Corpo!I93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y93,F93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T93,Calcul_Corpo!J93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U93,Calcul_Corpo!K93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD93,Calcul_Corpo!AF93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB93,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O93","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N94=0,Calcul_Corpo!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!E94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!G94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S94,Calcul_Corpo!I94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y94,F94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T94,Calcul_Corpo!J94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U94,Calcul_Corpo!K94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD94,Calcul_Corpo!AF94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB94,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O94","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N95=0,Calcul_Corpo!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!E95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!G95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S95,Calcul_Corpo!I95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y95,F95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T95,Calcul_Corpo!J95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U95,Calcul_Corpo!K95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD95,Calcul_Corpo!AF95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB95,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O95","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N96=0,Calcul_Corpo!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!E96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!G96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S96,Calcul_Corpo!I96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y96,F96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T96,Calcul_Corpo!J96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U96,Calcul_Corpo!K96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD96,Calcul_Corpo!AF96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB96,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O96","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N97=0,Calcul_Corpo!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!E97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!G97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S97,Calcul_Corpo!I97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y97,F97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T97,Calcul_Corpo!J97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U97,Calcul_Corpo!K97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD97,Calcul_Corpo!AF97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB97,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N98=0,Calcul_Corpo!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!E98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!G98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S98,Calcul_Corpo!I98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y98,F98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T98,Calcul_Corpo!J98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U98,Calcul_Corpo!K98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD98,Calcul_Corpo!AF98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB98,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N99=0,Calcul_Corpo!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!E99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!G99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S99,Calcul_Corpo!I99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y99,F99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T99,Calcul_Corpo!J99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U99,Calcul_Corpo!K99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD99,Calcul_Corpo!AF99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB99,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N100=0,Calcul_Corpo!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!E100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!G100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S100,Calcul_Corpo!I100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y100,F100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T100,Calcul_Corpo!J100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U100,Calcul_Corpo!K100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD100,Calcul_Corpo!AF100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB100,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N101=0,Calcul_Corpo!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!E101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!G101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S101,Calcul_Corpo!I101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y101,F101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T101,Calcul_Corpo!J101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U101,Calcul_Corpo!K101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD101,Calcul_Corpo!AF101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB101,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O101","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N102=0,Calcul_Corpo!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!E102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!G102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S102,Calcul_Corpo!I102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y102,F102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T102,Calcul_Corpo!J102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U102,Calcul_Corpo!K102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD102,Calcul_Corpo!AF102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB102,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O102","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N103=0,Calcul_Corpo!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!E103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!G103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S103,Calcul_Corpo!I103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y103,F103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T103,Calcul_Corpo!J103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U103,Calcul_Corpo!K103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD103,Calcul_Corpo!AF103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB103,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O103","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N104=0,Calcul_Corpo!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!E104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!G104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S104,Calcul_Corpo!I104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y104,F104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T104,Calcul_Corpo!J104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U104,Calcul_Corpo!K104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD104,Calcul_Corpo!AF104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB104,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N105=0,Calcul_Corpo!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!E105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!G105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S105,Calcul_Corpo!I105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y105,F105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T105,Calcul_Corpo!J105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U105,Calcul_Corpo!K105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD105,Calcul_Corpo!AF105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB105,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O105","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N106=0,Calcul_Corpo!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!E106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!G106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S106,Calcul_Corpo!I106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y106,F106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T106,Calcul_Corpo!J106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U106,Calcul_Corpo!K106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD106,Calcul_Corpo!AF106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB106,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O106","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N107=0,Calcul_Corpo!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!E107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!G107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!S107,Calcul_Corpo!I107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!Y107,F107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!T107,Calcul_Corpo!J107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",Calcul_Corpo!U107,Calcul_Corpo!K107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AD107,Calcul_Corpo!AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),Calcul_Corpo!AB107,0))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O107","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Report p 5. Alt inv - Corpo","index":61,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,6],[5,7,5,10]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C229,LibellésRapport!D229)","v":"Alternate Investment Strategy - Details"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:L1)","v":172.12998962402344},172.12,{"$f":"Q1-P1","v":-9.9896240234329525E-3},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1074.75},1326.75,{"$f":"Q2-P2","v":252}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C230,LibellésRapport!D230)","v":"Insured Retirement Strategy (Borrower : Corporation)"}]
[]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C231,LibellésRapport!D231)","v":"Alternate Investment"},null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C232,LibellésRapport!D232)","v":"Alt. Inv - Net Estate Value"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C233,LibellésRapport!D233)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C234,LibellésRapport!D234)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C235,LibellésRapport!D235)","v":"Deposits"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C240,LibellésRapport!D240)","v":"Annual Withdrawal"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C238,LibellésRapport!D238)","v":"Annual Investment Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C239,LibellésRapport!D239)","v":"Annual Tax Payable"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C242,LibellésRapport!D242)","v":"Investment Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C243,LibellésRapport!D243)","v":"RDTOH Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C244,LibellésRapport!D244)","v":"Taxable Dividend"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C245,LibellésRapport!D245)","v":"CDA balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C246,LibellésRapport!D246)","v":"Net estate value"},null,null,null,null,"Alt inv 0"]
[{"$f":"IF(N8=0,Calcul_Corpo!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BR8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BH8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BI8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BJ8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BL8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BW8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BN8*P8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BX8*P8)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O8","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P8","v":{"$error":"#VALUE!"}},1]
[{"$f":"IF(N9=0,Calcul_Corpo!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BR9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BH9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BI9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BJ9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BL9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BW9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BN9*P9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BX9*P9)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O9","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P9","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ8<0,0,1)","v":1}]
[{"$f":"IF(N10=0,Calcul_Corpo!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!C10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BR10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BH10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BI10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BJ10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BL10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BW10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BN10*P10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BX10*P10)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O10","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P10","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ9<0,0,1)","v":1}]
[{"$f":"IF(N11=0,Calcul_Corpo!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!C11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BR11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BH11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BI11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BJ11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BL11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BW11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BN11*P11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BX11*P11)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O11","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P11","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ10<0,0,1)","v":1}]
[{"$f":"IF(N12=0,Calcul_Corpo!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!C12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BR12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BH12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BI12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BJ12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BL12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BW12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BN12*P12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BX12*P12)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O12","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P12","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ11<0,0,1)","v":1}]
[{"$f":"IF(N13=0,Calcul_Corpo!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!C13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BR13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BH13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BI13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BJ13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BL13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BW13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BN13*P13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BX13*P13)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P13","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ12<0,0,1)","v":1}]
[{"$f":"IF(N14=0,Calcul_Corpo!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!C14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BR14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BH14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BI14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BJ14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BL14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BW14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BN14*P14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BX14*P14)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O14","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P14","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ13<0,0,1)","v":1}]
[{"$f":"IF(N15=0,Calcul_Corpo!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!C15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BR15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BH15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BI15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BJ15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BL15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BW15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BN15*P15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BX15*P15)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O15","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P15","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ14<0,0,1)","v":1}]
[{"$f":"IF(N16=0,Calcul_Corpo!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!C16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BR16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BH16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BI16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BJ16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BL16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BW16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BN16*P16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BX16*P16)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O16","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P16","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ15<0,0,1)","v":1}]
[{"$f":"IF(N17=0,Calcul_Corpo!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!C17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BR17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BH17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BI17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BJ17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BL17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BW17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BN17*P17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BX17*P17)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O17","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P17","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ16<0,0,1)","v":1}]
[{"$f":"IF(N18=0,Calcul_Corpo!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!C18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BR18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BH18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BI18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BJ18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BL18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BW18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BN18*P18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BX18*P18)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O18","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P18","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ17<0,0,1)","v":1}]
[{"$f":"IF(N19=0,Calcul_Corpo!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!C19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BR19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BH19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BI19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BJ19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BL19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BW19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BN19*P19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BX19*P19)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O19","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P19","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ18<0,0,1)","v":1}]
[{"$f":"IF(N20=0,Calcul_Corpo!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!C20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BR20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BH20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BI20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BJ20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BL20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BW20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BN20*P20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BX20*P20)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O20","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P20","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ19<0,0,1)","v":1}]
[{"$f":"IF(N21=0,Calcul_Corpo!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!C21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BR21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BH21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BI21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BJ21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BL21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BW21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BN21*P21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BX21*P21)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O21","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P21","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ20<0,0,1)","v":1}]
[{"$f":"IF(N22=0,Calcul_Corpo!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!C22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BR22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BH22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BI22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BJ22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BL22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BW22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BN22*P22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BX22*P22)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O22","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P22","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ21<0,0,1)","v":1}]
[{"$f":"IF(N23=0,Calcul_Corpo!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!C23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BR23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BH23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BI23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BJ23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BL23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BW23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BN23*P23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BX23*P23)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O23","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P23","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ22<0,0,1)","v":1}]
[{"$f":"IF(N24=0,Calcul_Corpo!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!C24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BR24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BH24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BI24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BJ24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BL24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BW24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BN24*P24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BX24*P24)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O24","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P24","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ23<0,0,1)","v":1}]
[{"$f":"IF(N25=0,Calcul_Corpo!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!C25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BR25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BH25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BI25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BJ25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BL25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BW25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BN25*P25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BX25*P25)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O25","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P25","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ24<0,0,1)","v":1}]
[{"$f":"IF(N26=0,Calcul_Corpo!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!C26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BR26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BH26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BI26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BJ26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BL26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BW26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BN26*P26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BX26*P26)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O26","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P26","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ25<0,0,1)","v":1}]
[{"$f":"IF(N27=0,Calcul_Corpo!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!C27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BR27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BH27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BI27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BJ27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BL27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BW27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BN27*P27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BX27*P27)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O27","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P27","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ26<0,0,1)","v":1}]
[{"$f":"IF(N28=0,Calcul_Corpo!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!C28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BR28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BH28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BI28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BJ28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BL28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BW28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BN28*P28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BX28*P28)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O28","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P28","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ27<0,0,1)","v":1}]
[{"$f":"IF(N29=0,Calcul_Corpo!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!C29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BR29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BH29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BI29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BJ29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BL29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BW29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BN29*P29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BX29*P29)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P29","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ28<0,0,1)","v":1}]
[{"$f":"IF(N30=0,Calcul_Corpo!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BR30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BH30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BI30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BJ30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BL30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BW30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BN30*P30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BX30*P30)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P30","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ29<0,0,1)","v":1}]
[{"$f":"IF(N31=0,Calcul_Corpo!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!C31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BR31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BH31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BI31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BJ31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BL31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BW31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BN31*P31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BX31*P31)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O31","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P31","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ30<0,0,1)","v":1}]
[{"$f":"IF(N32=0,Calcul_Corpo!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!C32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BR32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BH32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BI32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BJ32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BL32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BW32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BN32*P32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BX32*P32)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O32","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P32","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ31<0,0,1)","v":1}]
[{"$f":"IF(N33=0,Calcul_Corpo!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!C33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BR33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BH33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BI33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BJ33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BL33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BW33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BN33*P33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BX33*P33)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O33","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P33","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ32<0,0,1)","v":1}]
[{"$f":"IF(N34=0,Calcul_Corpo!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!C34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BR34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BH34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BI34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BJ34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BL34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BW34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BN34*P34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BX34*P34)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O34","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P34","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ33<0,0,1)","v":1}]
[{"$f":"IF(N35=0,Calcul_Corpo!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!C35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BR35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BH35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BI35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BJ35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BL35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BW35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BN35*P35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BX35*P35)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O35","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P35","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ34<0,0,1)","v":1}]
[{"$f":"IF(N36=0,Calcul_Corpo!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!C36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BR36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BH36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BI36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BJ36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BL36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BW36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BN36*P36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BX36*P36)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O36","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P36","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ35<0,0,1)","v":1}]
[{"$f":"IF(N37=0,Calcul_Corpo!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BR37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BH37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BI37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BJ37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BL37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BW37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BN37*P37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BX37*P37)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O37","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P37","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ36<0,0,1)","v":1}]
[{"$f":"IF(N38=0,Calcul_Corpo!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!C38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BR38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BH38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BI38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BJ38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BL38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BW38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BN38*P38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BX38*P38)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O38","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P38","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ37<0,0,1)","v":1}]
[{"$f":"IF(N39=0,Calcul_Corpo!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!C39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BR39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BH39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BI39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BJ39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BL39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BW39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BN39*P39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BX39*P39)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O39","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P39","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ38<0,0,1)","v":1}]
[{"$f":"IF(N40=0,Calcul_Corpo!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!C40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BR40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BH40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BI40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BJ40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BL40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BW40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BN40*P40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BX40*P40)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P40","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ39<0,0,1)","v":1}]
[{"$f":"IF(N41=0,Calcul_Corpo!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!C41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BR41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BH41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BI41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BJ41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BL41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BW41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BN41*P41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BX41*P41)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O41","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P41","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ40<0,0,1)","v":1}]
[{"$f":"IF(N42=0,Calcul_Corpo!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!C42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BR42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BH42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BI42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BJ42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BL42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BW42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BN42*P42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BX42*P42)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O42","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P42","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ41<0,0,1)","v":1}]
[{"$f":"IF(N43=0,Calcul_Corpo!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!C43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BR43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BH43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BI43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BJ43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BL43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BW43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BN43*P43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BX43*P43)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O43","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P43","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ42<0,0,1)","v":1}]
[{"$f":"IF(N44=0,Calcul_Corpo!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!C44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BR44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BH44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BI44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BJ44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BL44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BW44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BN44*P44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BX44*P44)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O44","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P44","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ43<0,0,1)","v":1}]
[{"$f":"IF(N45=0,Calcul_Corpo!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!C45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BR45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BH45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BI45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BJ45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BL45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BW45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BN45*P45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BX45*P45)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O45","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P45","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ44<0,0,1)","v":1}]
[{"$f":"IF(N46=0,Calcul_Corpo!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!C46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BR46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BH46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BI46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BJ46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BL46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BW46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BN46*P46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BX46*P46)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O46","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P46","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ45<0,0,1)","v":1}]
[{"$f":"IF(N47=0,Calcul_Corpo!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!C47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BR47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BH47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BI47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BJ47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BL47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BW47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BN47*P47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BX47*P47)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O47","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P47","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ46<0,0,1)","v":1}]
[{"$f":"IF(N48=0,Calcul_Corpo!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!C48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BR48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BH48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BI48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BJ48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BL48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BW48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BN48*P48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BX48*P48)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P48","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ47<0,0,1)","v":1}]
[{"$f":"IF(N49=0,Calcul_Corpo!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!C49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BR49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BH49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BI49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BJ49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BL49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BW49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BN49*P49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BX49*P49)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O49","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P49","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ48<0,0,1)","v":1}]
[{"$f":"IF(N50=0,Calcul_Corpo!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!C50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BR50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BH50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BI50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BJ50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BL50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BW50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BN50*P50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BX50*P50)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O50","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P50","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ49<0,0,1)","v":1}]
[{"$f":"IF(N51=0,Calcul_Corpo!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!C51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BR51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BH51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BI51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BJ51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BL51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BW51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BN51*P51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BX51*P51)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O51","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P51","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ50<0,0,1)","v":1}]
[{"$f":"IF(N52=0,Calcul_Corpo!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!C52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BR52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BH52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BI52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BJ52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BL52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BW52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BN52*P52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BX52*P52)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O52","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P52","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ51<0,0,1)","v":1}]
[{"$f":"IF(N53=0,Calcul_Corpo!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!C53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BR53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BH53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BI53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BJ53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BL53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BW53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BN53*P53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BX53*P53)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O53","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P53","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ52<0,0,1)","v":1}]
[{"$f":"IF(N54=0,Calcul_Corpo!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!C54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BR54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BH54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BI54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BJ54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BL54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BW54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BN54*P54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BX54*P54)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O54","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P54","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ53<0,0,1)","v":1}]
[{"$f":"IF(N55=0,Calcul_Corpo!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!C55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BR55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BH55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BI55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BJ55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BL55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BW55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BN55*P55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BX55*P55)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O55","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P55","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ54<0,0,1)","v":1}]
[{"$f":"IF(N56=0,Calcul_Corpo!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!C56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BR56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BH56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BI56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BJ56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BL56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BW56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BN56*P56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BX56*P56)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O56","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P56","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ55<0,0,1)","v":1}]
[{"$f":"IF(N57=0,Calcul_Corpo!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!C57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BR57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BH57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BI57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BJ57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BL57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BW57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BN57*P57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BX57*P57)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O57","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P57","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ56<0,0,1)","v":1}]
[{"$f":"IF(N58=0,Calcul_Corpo!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BR58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BH58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BI58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BJ58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BL58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BW58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BN58*P58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BX58*P58)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O58","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P58","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ57<0,0,1)","v":1}]
[{"$f":"IF(N59=0,Calcul_Corpo!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!C59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BR59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BH59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BI59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BJ59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BL59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BW59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BN59*P59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BX59*P59)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O59","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P59","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ58<0,0,1)","v":1}]
[{"$f":"IF(N60=0,Calcul_Corpo!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!C60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BR60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BH60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BI60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BJ60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BL60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BW60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BN60*P60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BX60*P60)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O60","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P60","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ59<0,0,1)","v":1}]
[{"$f":"IF(N61=0,Calcul_Corpo!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!C61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BR61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BH61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BI61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BJ61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BL61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BW61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BN61*P61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BX61*P61)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O61","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P61","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ60<0,0,1)","v":1}]
[{"$f":"IF(N62=0,Calcul_Corpo!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!C62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BR62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BH62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BI62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BJ62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BL62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BW62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BN62*P62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BX62*P62)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O62","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P62","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ61<0,0,1)","v":1}]
[{"$f":"IF(N63=0,Calcul_Corpo!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!C63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BR63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BH63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BI63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BJ63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BL63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BW63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BN63*P63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BX63*P63)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O63","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P63","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ62<0,0,1)","v":1}]
[{"$f":"IF(N64=0,Calcul_Corpo!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!C64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BR64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BH64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BI64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BJ64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BL64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BW64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BN64*P64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BX64*P64)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O64","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P64","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ63<0,0,1)","v":1}]
[{"$f":"IF(N65=0,Calcul_Corpo!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!C65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BR65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BH65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BI65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BJ65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BL65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BW65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BN65*P65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BX65*P65)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O65","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P65","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ64<0,0,1)","v":1}]
[{"$f":"IF(N66=0,Calcul_Corpo!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!C66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BR66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BH66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BI66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BJ66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BL66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BW66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BN66*P66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BX66*P66)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O66","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P66","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ65<0,0,1)","v":1}]
[{"$f":"IF(N67=0,Calcul_Corpo!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!C67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BR67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BH67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BI67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BJ67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BL67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BW67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BN67*P67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BX67*P67)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O67","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P67","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ66<0,0,1)","v":1}]
[{"$f":"IF(N68=0,Calcul_Corpo!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!C68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BR68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BH68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BI68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BJ68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BL68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BW68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BN68*P68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BX68*P68)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O68","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P68","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ67<0,0,1)","v":1}]
[{"$f":"IF(N69=0,Calcul_Corpo!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!C69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BR69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BH69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BI69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BJ69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BL69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BW69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BN69*P69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BX69*P69)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O69","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P69","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ68<0,0,1)","v":1}]
[{"$f":"IF(N70=0,Calcul_Corpo!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!C70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BR70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BH70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BI70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BJ70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BL70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BW70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BN70*P70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BX70*P70)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O70","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P70","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ69<0,0,1)","v":1}]
[{"$f":"IF(N71=0,Calcul_Corpo!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!C71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BR71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BH71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BI71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BJ71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BL71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BW71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BN71*P71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BX71*P71)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O71","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P71","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ70<0,0,1)","v":1}]
[{"$f":"IF(N72=0,Calcul_Corpo!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!C72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BR72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BH72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BI72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BJ72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BL72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BW72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BN72*P72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BX72*P72)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O72","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P72","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ71<0,0,1)","v":1}]
[{"$f":"IF(N73=0,Calcul_Corpo!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BR73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BH73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BI73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BJ73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BL73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BW73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BN73*P73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BX73*P73)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O73","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P73","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ72<0,0,1)","v":1}]
[{"$f":"IF(N74=0,Calcul_Corpo!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!C74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BR74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BH74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BI74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BJ74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BL74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BW74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BN74*P74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BX74*P74)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O74","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P74","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ73<0,0,1)","v":1}]
[{"$f":"IF(N75=0,Calcul_Corpo!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!C75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BR75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BH75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BI75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BJ75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BL75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BW75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BN75*P75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BX75*P75)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O75","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P75","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ74<0,0,1)","v":1}]
[{"$f":"IF(N76=0,Calcul_Corpo!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!C76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BR76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BH76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BI76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BJ76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BL76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BW76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BN76*P76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BX76*P76)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O76","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P76","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ75<0,0,1)","v":1}]
[{"$f":"IF(N77=0,Calcul_Corpo!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!C77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BR77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BH77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BI77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BJ77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BL77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BW77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BN77*P77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BX77*P77)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O77","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P77","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ76<0,0,1)","v":1}]
[{"$f":"IF(N78=0,Calcul_Corpo!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!C78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BR78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BH78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BI78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BJ78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BL78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BW78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BN78*P78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BX78*P78)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O78","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P78","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ77<0,0,1)","v":1}]
[{"$f":"IF(N79=0,Calcul_Corpo!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!C79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BR79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BH79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BI79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BJ79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BL79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BW79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BN79*P79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BX79*P79)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O79","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P79","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ78<0,0,1)","v":1}]
[{"$f":"IF(N80=0,Calcul_Corpo!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!C80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BR80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BH80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BI80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BJ80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BL80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BW80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BN80*P80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BX80*P80)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O80","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P80","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ79<0,0,1)","v":1}]
[{"$f":"IF(N81=0,Calcul_Corpo!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!C81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BR81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BH81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BI81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BJ81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BL81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BW81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BN81*P81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BX81*P81)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O81","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P81","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ80<0,0,1)","v":1}]
[{"$f":"IF(N82=0,Calcul_Corpo!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BR82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BH82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BI82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BJ82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BL82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BW82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BN82*P82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BX82*P82)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O82","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P82","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ81<0,0,1)","v":1}]
[{"$f":"IF(N83=0,Calcul_Corpo!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!C83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BR83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BH83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BI83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BJ83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BL83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BW83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BN83*P83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BX83*P83)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O83","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P83","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ82<0,0,1)","v":1}]
[{"$f":"IF(N84=0,Calcul_Corpo!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!C84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BR84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BH84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BI84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BJ84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BL84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BW84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BN84*P84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BX84*P84)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O84","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P84","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ83<0,0,1)","v":1}]
[{"$f":"IF(N85=0,Calcul_Corpo!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!C85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BR85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BH85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BI85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BJ85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BL85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BW85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BN85*P85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BX85*P85)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O85","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P85","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ84<0,0,1)","v":1}]
[{"$f":"IF(N86=0,Calcul_Corpo!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BR86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BH86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BI86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BJ86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BL86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BW86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BN86*P86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BX86*P86)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O86","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P86","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ85<0,0,1)","v":1}]
[{"$f":"IF(N87=0,Calcul_Corpo!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!C87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BR87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BH87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BI87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BJ87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BL87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BW87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BN87*P87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BX87*P87)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O87","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P87","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ86<0,0,1)","v":1}]
[{"$f":"IF(N88=0,Calcul_Corpo!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!C88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BR88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BH88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BI88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BJ88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BL88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BW88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BN88*P88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BX88*P88)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O88","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P88","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ87<0,0,1)","v":1}]
[{"$f":"IF(N89=0,Calcul_Corpo!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!C89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BR89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BH89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BI89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BJ89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BL89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BW89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BN89*P89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BX89*P89)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O89","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P89","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ88<0,0,1)","v":1}]
[{"$f":"IF(N90=0,Calcul_Corpo!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!C90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BR90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BH90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BI90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BJ90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BL90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BW90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BN90*P90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BX90*P90)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O90","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P90","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ89<0,0,1)","v":1}]
[{"$f":"IF(N91=0,Calcul_Corpo!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!C91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BR91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BH91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BI91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BJ91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BL91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BW91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BN91*P91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BX91*P91)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O91","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P91","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ90<0,0,1)","v":1}]
[{"$f":"IF(N92=0,Calcul_Corpo!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!C92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BR92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BH92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BI92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BJ92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BL92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BW92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BN92*P92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BX92*P92)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O92","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P92","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ91<0,0,1)","v":1}]
[{"$f":"IF(N93=0,Calcul_Corpo!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!C93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BR93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BH93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BI93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BJ93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BL93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BW93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BN93*P93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BX93*P93)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O93","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P93","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ92<0,0,1)","v":1}]
[{"$f":"IF(N94=0,Calcul_Corpo!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!C94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BR94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BH94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BI94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BJ94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BL94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BW94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BN94*P94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BX94*P94)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O94","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P94","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ93<0,0,1)","v":1}]
[{"$f":"IF(N95=0,Calcul_Corpo!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!C95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BR95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BH95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BI95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BJ95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BL95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BW95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BN95*P95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BX95*P95)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O95","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P95","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ94<0,0,1)","v":1}]
[{"$f":"IF(N96=0,Calcul_Corpo!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!C96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BR96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BH96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BI96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BJ96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BL96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BW96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BN96*P96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BX96*P96)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O96","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P96","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ95<0,0,1)","v":1}]
[{"$f":"IF(N97=0,Calcul_Corpo!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!C97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BR97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BH97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BI97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BJ97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BL97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BW97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BN97*P97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BX97*P97)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O97","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P97","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ96<0,0,1)","v":1}]
[{"$f":"IF(N98=0,Calcul_Corpo!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!C98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BR98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BH98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BI98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BJ98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BL98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BW98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BN98*P98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BX98*P98)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O98","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P98","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ97<0,0,1)","v":1}]
[{"$f":"IF(N99=0,Calcul_Corpo!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!C99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BR99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BH99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BI99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BJ99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BL99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BW99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BN99*P99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BX99*P99)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O99","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P99","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ98<0,0,1)","v":1}]
[{"$f":"IF(N100=0,Calcul_Corpo!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BR100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BH100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BI100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BJ100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BL100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BW100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BN100*P100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BX100*P100)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O100","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P100","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ99<0,0,1)","v":1}]
[{"$f":"IF(N101=0,Calcul_Corpo!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!C101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BR101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BH101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BI101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BJ101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BL101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BW101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BN101*P101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BX101*P101)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O101","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P101","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ100<0,0,1)","v":1}]
[{"$f":"IF(N102=0,Calcul_Corpo!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!C102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BR102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BH102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BI102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BJ102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BL102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BW102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BN102*P102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BX102*P102)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O102","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P102","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ101<0,0,1)","v":1}]
[{"$f":"IF(N103=0,Calcul_Corpo!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!C103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BR103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BH103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BI103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BJ103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BL103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BW103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BN103*P103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BX103*P103)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O103","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P103","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ102<0,0,1)","v":1}]
[{"$f":"IF(N104=0,Calcul_Corpo!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!C104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BR104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BH104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BI104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BJ104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BL104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BW104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BN104*P104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BX104*P104)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O104","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P104","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ103<0,0,1)","v":1}]
[{"$f":"IF(N105=0,Calcul_Corpo!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!C105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BR105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BH105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BI105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BJ105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BL105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BW105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BN105*P105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BX105*P105)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O105","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P105","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ104<0,0,1)","v":1}]
[{"$f":"IF(N106=0,Calcul_Corpo!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!C106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BR106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BH106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BI106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BJ106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BL106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BW106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BN106*P106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BX106*P106)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O106","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P106","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ105<0,0,1)","v":1}]
[{"$f":"IF(N107=0,Calcul_Corpo!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!C107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BR107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BH107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BI107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BJ107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BL107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BW107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BN107*P107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BX107*P107)","v":{"$error":"#VALUE!"}},null,null,{"$f":"'Report p.3 - CF - Corpo'!O107","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P107","v":{"$error":"#VALUE!"}},{"$f":"IF(Calcul_Corpo!BJ106<0,0,1)","v":1}]

{"sheet":"Report p 5B. CFlow Corpo-Perso","index":62,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[4,2,4,7],[4,9,4,12],[5,2,5,3],[5,4,5,5],[5,6,5,7]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C272,LibellésRapport!D272)","v":"Cash flows"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:M1)","v":161.69999694824219},172.12,{"$f":"Q1-P1","v":10.420003051757817},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1081.5},1326.75,{"$f":"Q2-P2","v":245.25}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C271,LibellésRapport!D271)","v":"Insured Retirement Strategy (Borrower: Shareholder)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C210,LibellésRapport!D210)","v":"No laps"}]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C278,LibellésRapport!D278)","v":"Insured retirement strategy"},null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C279,LibellésRapport!D279)","v":"Alternate Investment"}]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C281,LibellésRapport!D281)","v":"Shareholder"},null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C282,LibellésRapport!D282)","v":"Corporation"},null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C281,LibellésRapport!D281)","v":"Shareholder"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C282,LibellésRapport!D282)","v":"Corporation"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C214,LibellésRapport!D214)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C215,LibellésRapport!D215)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C274,LibellésRapport!D274)","v":"Annual after-tax Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C275,LibellésRapport!D275)","v":"Guarantee fee (payment)"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C273,LibellésRapport!D273)","v":"Annual Deposits"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C283,LibellésRapport!D283)","v":"Guarantee fee (after-tax income)"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C276,LibellésRapport!D276)","v":"Annual net cash flow"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C277,LibellésRapport!D277)","v":"Total net cash flow"},null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C280,LibellésRapport!D280)","v":"Annual after-tax Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C273,LibellésRapport!D273)","v":"Annual Deposits"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C276,LibellésRapport!D276)","v":"Annual net cash flow"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C277,LibellésRapport!D277)","v":"Total net cash flow"}]
[{"$f":"IF(N8=0,Calcul_Corpo!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!W8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Corpo!CB8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Corpo!C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!CE8-Calcul_Corpo!CF8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",C8+D8+E8+F8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B8=\"\",\"\",IF(A8=1,G8,H7+G8))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BT8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",-Calcul_Corpo!C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",J8+K8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B8=\"\",\"\",IF(A8=1,L8,M7+L8))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O8","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N9=0,Calcul_Corpo!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!W9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Corpo!CB9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Corpo!C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!CE9-Calcul_Corpo!CF9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",C9+D9+E9+F9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B9=\"\",\"\",IF(A9=1,G9,H8+G9))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BT9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",-Calcul_Corpo!C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",J9+K9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B9=\"\",\"\",IF(A9=1,L9,M8+L9))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O9","v":{"$error":"#VALUE!"}},{"$f":"O8+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N10=0,Calcul_Corpo!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!W10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Corpo!CB10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Corpo!C10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!CE10-Calcul_Corpo!CF10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BT10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",-Calcul_Corpo!C10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O10","v":{"$error":"#VALUE!"}},{"$f":"O9+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N11=0,Calcul_Corpo!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!W11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Corpo!CB11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Corpo!C11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!CE11-Calcul_Corpo!CF11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BT11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",-Calcul_Corpo!C11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O11","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N12=0,Calcul_Corpo!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!W12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Corpo!CB12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Corpo!C12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!CE12-Calcul_Corpo!CF12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BT12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",-Calcul_Corpo!C12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O12","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N13=0,Calcul_Corpo!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!W13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Corpo!CB13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Corpo!C13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!CE13-Calcul_Corpo!CF13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BT13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",-Calcul_Corpo!C13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N14=0,Calcul_Corpo!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!W14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Corpo!CB14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Corpo!C14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!CE14-Calcul_Corpo!CF14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BT14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",-Calcul_Corpo!C14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N15=0,Calcul_Corpo!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!W15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Corpo!CB15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Corpo!C15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!CE15-Calcul_Corpo!CF15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BT15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",-Calcul_Corpo!C15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O15","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N16=0,Calcul_Corpo!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!W16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Corpo!CB16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Corpo!C16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!CE16-Calcul_Corpo!CF16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BT16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",-Calcul_Corpo!C16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O16","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N17=0,Calcul_Corpo!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!W17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Corpo!CB17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Corpo!C17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!CE17-Calcul_Corpo!CF17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BT17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",-Calcul_Corpo!C17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O17","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N18=0,Calcul_Corpo!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!W18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Corpo!CB18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Corpo!C18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!CE18-Calcul_Corpo!CF18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BT18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",-Calcul_Corpo!C18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O18","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N19=0,Calcul_Corpo!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!W19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Corpo!CB19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Corpo!C19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!CE19-Calcul_Corpo!CF19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BT19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",-Calcul_Corpo!C19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O19","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N20=0,Calcul_Corpo!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!W20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Corpo!CB20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Corpo!C20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!CE20-Calcul_Corpo!CF20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BT20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",-Calcul_Corpo!C20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N21=0,Calcul_Corpo!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!W21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Corpo!CB21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Corpo!C21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!CE21-Calcul_Corpo!CF21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BT21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",-Calcul_Corpo!C21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N22=0,Calcul_Corpo!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!W22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Corpo!CB22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Corpo!C22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!CE22-Calcul_Corpo!CF22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BT22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",-Calcul_Corpo!C22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N23=0,Calcul_Corpo!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!W23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Corpo!CB23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Corpo!C23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!CE23-Calcul_Corpo!CF23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BT23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",-Calcul_Corpo!C23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N24=0,Calcul_Corpo!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!W24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Corpo!CB24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Corpo!C24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!CE24-Calcul_Corpo!CF24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BT24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",-Calcul_Corpo!C24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N25=0,Calcul_Corpo!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!W25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Corpo!CB25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Corpo!C25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!CE25-Calcul_Corpo!CF25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BT25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",-Calcul_Corpo!C25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N26=0,Calcul_Corpo!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!W26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Corpo!CB26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Corpo!C26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!CE26-Calcul_Corpo!CF26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BT26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",-Calcul_Corpo!C26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O26","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N27=0,Calcul_Corpo!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!W27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Corpo!CB27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Corpo!C27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!CE27-Calcul_Corpo!CF27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BT27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",-Calcul_Corpo!C27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O27","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N28=0,Calcul_Corpo!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!W28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Corpo!CB28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Corpo!C28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!CE28-Calcul_Corpo!CF28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BT28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",-Calcul_Corpo!C28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O28","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N29=0,Calcul_Corpo!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!W29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Corpo!CB29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Corpo!C29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!CE29-Calcul_Corpo!CF29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BT29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",-Calcul_Corpo!C29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N30=0,Calcul_Corpo!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!W30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Corpo!CB30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Corpo!C30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!CE30-Calcul_Corpo!CF30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BT30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",-Calcul_Corpo!C30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O30","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N31=0,Calcul_Corpo!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!W31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Corpo!CB31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Corpo!C31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!CE31-Calcul_Corpo!CF31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BT31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",-Calcul_Corpo!C31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O31","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N32=0,Calcul_Corpo!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!W32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Corpo!CB32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Corpo!C32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!CE32-Calcul_Corpo!CF32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BT32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",-Calcul_Corpo!C32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O32","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N33=0,Calcul_Corpo!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!W33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Corpo!CB33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Corpo!C33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!CE33-Calcul_Corpo!CF33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BT33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",-Calcul_Corpo!C33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O33","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N34=0,Calcul_Corpo!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!W34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Corpo!CB34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Corpo!C34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!CE34-Calcul_Corpo!CF34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BT34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",-Calcul_Corpo!C34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O34","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N35=0,Calcul_Corpo!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!W35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Corpo!CB35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Corpo!C35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!CE35-Calcul_Corpo!CF35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BT35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",-Calcul_Corpo!C35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O35","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N36=0,Calcul_Corpo!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!W36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Corpo!CB36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Corpo!C36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!CE36-Calcul_Corpo!CF36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BT36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",-Calcul_Corpo!C36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O36","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N37=0,Calcul_Corpo!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!W37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Corpo!CB37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Corpo!C37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!CE37-Calcul_Corpo!CF37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BT37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",-Calcul_Corpo!C37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O37","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N38=0,Calcul_Corpo!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!W38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Corpo!CB38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Corpo!C38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!CE38-Calcul_Corpo!CF38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BT38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",-Calcul_Corpo!C38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O38","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N39=0,Calcul_Corpo!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!W39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Corpo!CB39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Corpo!C39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!CE39-Calcul_Corpo!CF39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BT39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",-Calcul_Corpo!C39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O39","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N40=0,Calcul_Corpo!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!W40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Corpo!CB40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Corpo!C40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!CE40-Calcul_Corpo!CF40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BT40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",-Calcul_Corpo!C40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O40","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N41=0,Calcul_Corpo!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!W41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Corpo!CB41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Corpo!C41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!CE41-Calcul_Corpo!CF41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BT41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",-Calcul_Corpo!C41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O41","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N42=0,Calcul_Corpo!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!W42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Corpo!CB42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Corpo!C42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!CE42-Calcul_Corpo!CF42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BT42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",-Calcul_Corpo!C42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O42","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N43=0,Calcul_Corpo!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!W43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Corpo!CB43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Corpo!C43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!CE43-Calcul_Corpo!CF43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BT43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",-Calcul_Corpo!C43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O43","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N44=0,Calcul_Corpo!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!W44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Corpo!CB44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Corpo!C44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!CE44-Calcul_Corpo!CF44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BT44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",-Calcul_Corpo!C44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O44","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N45=0,Calcul_Corpo!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!W45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Corpo!CB45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Corpo!C45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!CE45-Calcul_Corpo!CF45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BT45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",-Calcul_Corpo!C45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O45","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N46=0,Calcul_Corpo!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!W46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",-Calcul_Corpo!CB46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",-Calcul_Corpo!C46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!CE46-Calcul_Corpo!CF46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BT46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",-Calcul_Corpo!C46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O46","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N47=0,Calcul_Corpo!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!W47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Corpo!CB47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Corpo!C47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!CE47-Calcul_Corpo!CF47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BT47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",-Calcul_Corpo!C47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N48=0,Calcul_Corpo!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!W48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Corpo!CB48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Corpo!C48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!CE48-Calcul_Corpo!CF48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BT48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",-Calcul_Corpo!C48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N49=0,Calcul_Corpo!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!W49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Corpo!CB49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Corpo!C49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!CE49-Calcul_Corpo!CF49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BT49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",-Calcul_Corpo!C49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O49","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N50=0,Calcul_Corpo!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!W50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Corpo!CB50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Corpo!C50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!CE50-Calcul_Corpo!CF50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BT50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",-Calcul_Corpo!C50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O50","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N51=0,Calcul_Corpo!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!W51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Corpo!CB51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Corpo!C51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!CE51-Calcul_Corpo!CF51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BT51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",-Calcul_Corpo!C51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O51","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N52=0,Calcul_Corpo!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!W52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Corpo!CB52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Corpo!C52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!CE52-Calcul_Corpo!CF52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BT52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",-Calcul_Corpo!C52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O52","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N53=0,Calcul_Corpo!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!W53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Corpo!CB53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Corpo!C53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!CE53-Calcul_Corpo!CF53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BT53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",-Calcul_Corpo!C53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O53","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N54=0,Calcul_Corpo!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!W54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Corpo!CB54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Corpo!C54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!CE54-Calcul_Corpo!CF54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BT54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",-Calcul_Corpo!C54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O54","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N55=0,Calcul_Corpo!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!W55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Corpo!CB55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Corpo!C55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!CE55-Calcul_Corpo!CF55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BT55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",-Calcul_Corpo!C55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O55","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N56=0,Calcul_Corpo!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!W56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Corpo!CB56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Corpo!C56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!CE56-Calcul_Corpo!CF56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BT56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",-Calcul_Corpo!C56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O56","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N57=0,Calcul_Corpo!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!W57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Corpo!CB57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Corpo!C57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!CE57-Calcul_Corpo!CF57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BT57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",-Calcul_Corpo!C57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O57","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N58=0,Calcul_Corpo!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!W58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Corpo!CB58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Corpo!C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!CE58-Calcul_Corpo!CF58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",C58+D58+E58+F58)","v":{"$error":"#VALUE!"}},{"$f":"IF(B58=\"\",\"\",IF(A58=1,G58,H57+G58))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BT58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",-Calcul_Corpo!C58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",J58+K58)","v":{"$error":"#VALUE!"}},{"$f":"IF(B58=\"\",\"\",IF(A58=1,L58,M57+L58))","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!O58","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N59=0,Calcul_Corpo!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!W59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Corpo!CB59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Corpo!C59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!CE59-Calcul_Corpo!CF59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BT59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",-Calcul_Corpo!C59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O59","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N60=0,Calcul_Corpo!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!W60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Corpo!CB60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Corpo!C60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!CE60-Calcul_Corpo!CF60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BT60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",-Calcul_Corpo!C60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O60","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N61=0,Calcul_Corpo!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!W61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Corpo!CB61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Corpo!C61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!CE61-Calcul_Corpo!CF61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BT61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",-Calcul_Corpo!C61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O61","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N62=0,Calcul_Corpo!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!W62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Corpo!CB62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Corpo!C62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!CE62-Calcul_Corpo!CF62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BT62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",-Calcul_Corpo!C62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O62","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N63=0,Calcul_Corpo!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!W63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Corpo!CB63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Corpo!C63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!CE63-Calcul_Corpo!CF63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BT63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",-Calcul_Corpo!C63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O63","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N64=0,Calcul_Corpo!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!W64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Corpo!CB64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Corpo!C64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!CE64-Calcul_Corpo!CF64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BT64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",-Calcul_Corpo!C64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O64","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N65=0,Calcul_Corpo!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!W65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Corpo!CB65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Corpo!C65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!CE65-Calcul_Corpo!CF65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BT65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",-Calcul_Corpo!C65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O65","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N66=0,Calcul_Corpo!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!W66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Corpo!CB66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Corpo!C66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!CE66-Calcul_Corpo!CF66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BT66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",-Calcul_Corpo!C66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O66","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N67=0,Calcul_Corpo!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!W67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Corpo!CB67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Corpo!C67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!CE67-Calcul_Corpo!CF67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BT67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",-Calcul_Corpo!C67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N68=0,Calcul_Corpo!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!W68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Corpo!CB68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Corpo!C68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!CE68-Calcul_Corpo!CF68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BT68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",-Calcul_Corpo!C68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O68","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N69=0,Calcul_Corpo!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!W69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Corpo!CB69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Corpo!C69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!CE69-Calcul_Corpo!CF69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BT69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",-Calcul_Corpo!C69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O69","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N70=0,Calcul_Corpo!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!W70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Corpo!CB70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Corpo!C70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!CE70-Calcul_Corpo!CF70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BT70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",-Calcul_Corpo!C70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O70","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N71=0,Calcul_Corpo!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!W71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Corpo!CB71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Corpo!C71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!CE71-Calcul_Corpo!CF71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BT71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",-Calcul_Corpo!C71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O71","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N72=0,Calcul_Corpo!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!W72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Corpo!CB72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Corpo!C72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!CE72-Calcul_Corpo!CF72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BT72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",-Calcul_Corpo!C72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O72","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N73=0,Calcul_Corpo!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!W73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Corpo!CB73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Corpo!C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!CE73-Calcul_Corpo!CF73)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BT73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",-Calcul_Corpo!C73)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O73","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N74=0,Calcul_Corpo!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!W74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Corpo!CB74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Corpo!C74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!CE74-Calcul_Corpo!CF74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BT74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",-Calcul_Corpo!C74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O74","v":{"$error":"#VALUE!"}},{"$f":"O73+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N75=0,Calcul_Corpo!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!W75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Corpo!CB75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Corpo!C75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!CE75-Calcul_Corpo!CF75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BT75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",-Calcul_Corpo!C75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O75","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N76=0,Calcul_Corpo!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!W76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Corpo!CB76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Corpo!C76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!CE76-Calcul_Corpo!CF76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BT76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",-Calcul_Corpo!C76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O76","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N77=0,Calcul_Corpo!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!W77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Corpo!CB77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Corpo!C77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!CE77-Calcul_Corpo!CF77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BT77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",-Calcul_Corpo!C77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O77","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N78=0,Calcul_Corpo!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!W78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Corpo!CB78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Corpo!C78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!CE78-Calcul_Corpo!CF78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BT78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",-Calcul_Corpo!C78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O78","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N79=0,Calcul_Corpo!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!W79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Corpo!CB79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Corpo!C79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!CE79-Calcul_Corpo!CF79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BT79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",-Calcul_Corpo!C79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O79","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N80=0,Calcul_Corpo!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!W80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Corpo!CB80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Corpo!C80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!CE80-Calcul_Corpo!CF80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BT80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",-Calcul_Corpo!C80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O80","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N81=0,Calcul_Corpo!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!W81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Corpo!CB81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Corpo!C81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!CE81-Calcul_Corpo!CF81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BT81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",-Calcul_Corpo!C81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O81","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N82=0,Calcul_Corpo!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!W82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Corpo!CB82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Corpo!C82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!CE82-Calcul_Corpo!CF82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BT82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",-Calcul_Corpo!C82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O82","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N83=0,Calcul_Corpo!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!W83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Corpo!CB83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Corpo!C83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!CE83-Calcul_Corpo!CF83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BT83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",-Calcul_Corpo!C83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O83","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N84=0,Calcul_Corpo!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!W84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Corpo!CB84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Corpo!C84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!CE84-Calcul_Corpo!CF84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BT84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",-Calcul_Corpo!C84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O84","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N85=0,Calcul_Corpo!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!W85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Corpo!CB85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Corpo!C85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!CE85-Calcul_Corpo!CF85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BT85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",-Calcul_Corpo!C85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O85","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N86=0,Calcul_Corpo!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!W86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Corpo!CB86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Corpo!C86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!CE86-Calcul_Corpo!CF86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BT86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",-Calcul_Corpo!C86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O86","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N87=0,Calcul_Corpo!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!W87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Corpo!CB87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Corpo!C87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!CE87-Calcul_Corpo!CF87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BT87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",-Calcul_Corpo!C87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O87","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N88=0,Calcul_Corpo!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!W88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Corpo!CB88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Corpo!C88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!CE88-Calcul_Corpo!CF88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BT88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",-Calcul_Corpo!C88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O88","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N89=0,Calcul_Corpo!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!W89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Corpo!CB89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Corpo!C89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!CE89-Calcul_Corpo!CF89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BT89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",-Calcul_Corpo!C89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O89","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N90=0,Calcul_Corpo!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!W90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Corpo!CB90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Corpo!C90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!CE90-Calcul_Corpo!CF90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BT90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",-Calcul_Corpo!C90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O90","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N91=0,Calcul_Corpo!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!W91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Corpo!CB91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Corpo!C91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!CE91-Calcul_Corpo!CF91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BT91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",-Calcul_Corpo!C91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O91","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N92=0,Calcul_Corpo!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!W92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Corpo!CB92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Corpo!C92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!CE92-Calcul_Corpo!CF92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BT92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",-Calcul_Corpo!C92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O92","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N93=0,Calcul_Corpo!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!W93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Corpo!CB93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Corpo!C93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!CE93-Calcul_Corpo!CF93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BT93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",-Calcul_Corpo!C93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O93","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N94=0,Calcul_Corpo!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!W94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Corpo!CB94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Corpo!C94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!CE94-Calcul_Corpo!CF94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BT94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",-Calcul_Corpo!C94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O94","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N95=0,Calcul_Corpo!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!W95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Corpo!CB95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Corpo!C95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!CE95-Calcul_Corpo!CF95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BT95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",-Calcul_Corpo!C95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O95","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N96=0,Calcul_Corpo!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!W96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Corpo!CB96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Corpo!C96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!CE96-Calcul_Corpo!CF96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BT96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",-Calcul_Corpo!C96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O96","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N97=0,Calcul_Corpo!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!W97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Corpo!CB97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Corpo!C97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!CE97-Calcul_Corpo!CF97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BT97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",-Calcul_Corpo!C97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O97","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N98=0,Calcul_Corpo!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!W98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Corpo!CB98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Corpo!C98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!CE98-Calcul_Corpo!CF98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BT98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",-Calcul_Corpo!C98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O98","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N99=0,Calcul_Corpo!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!W99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Corpo!CB99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Corpo!C99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!CE99-Calcul_Corpo!CF99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BT99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",-Calcul_Corpo!C99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O99","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N100=0,Calcul_Corpo!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!W100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Corpo!CB100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Corpo!C100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!CE100-Calcul_Corpo!CF100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BT100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",-Calcul_Corpo!C100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N101=0,Calcul_Corpo!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!W101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Corpo!CB101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Corpo!C101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!CE101-Calcul_Corpo!CF101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BT101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",-Calcul_Corpo!C101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O101","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N102=0,Calcul_Corpo!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!W102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Corpo!CB102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Corpo!C102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!CE102-Calcul_Corpo!CF102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BT102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",-Calcul_Corpo!C102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O102","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N103=0,Calcul_Corpo!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!W103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Corpo!CB103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Corpo!C103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!CE103-Calcul_Corpo!CF103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BT103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",-Calcul_Corpo!C103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O103","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N104=0,Calcul_Corpo!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!W104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Corpo!CB104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Corpo!C104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!CE104-Calcul_Corpo!CF104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BT104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",-Calcul_Corpo!C104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O104","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N105=0,Calcul_Corpo!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!W105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Corpo!CB105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Corpo!C105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!CE105-Calcul_Corpo!CF105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BT105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",-Calcul_Corpo!C105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O105","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N106=0,Calcul_Corpo!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!W106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Corpo!CB106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Corpo!C106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!CE106-Calcul_Corpo!CF106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BT106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",-Calcul_Corpo!C106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O106","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N107=0,Calcul_Corpo!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!W107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Corpo!CB107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Corpo!C107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!CE107-Calcul_Corpo!CF107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BT107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",-Calcul_Corpo!C107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"'Report p.3 - CF - Corpo'!O107","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Report p 5. Alt inv+T100- Corpo","index":63,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,7],[5,8,5,12]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C228,LibellésRapport!D228)","v":"Alternate Investment Strategy - Details + T100"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:M1)","v":172.1199951171875},172.12,{"$f":"Q1-P1","v":4.8828125045474735E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1074.75},1326.75,{"$f":"Q2-P2","v":252}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C230,LibellésRapport!D230)","v":"Insured Retirement Strategy (Borrower : Corporation)"}]
[]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C231,LibellésRapport!D231)","v":"Alternate Investment"},null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C232,LibellésRapport!D232)","v":"Alt. Inv - Net Estate Value"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C233,LibellésRapport!D233)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C234,LibellésRapport!D234)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C235,LibellésRapport!D235)","v":"Deposits"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C236,LibellésRapport!D236)","v":"T100 Premium"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C240,LibellésRapport!D240)","v":"Annual Withdrawal"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C238,LibellésRapport!D238)","v":"Annual Investment Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C239,LibellésRapport!D239)","v":"Annual Tax Payable"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C242,LibellésRapport!D242)","v":"Investment Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C243,LibellésRapport!D243)","v":"RDTOH Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C244,LibellésRapport!D244)","v":"Taxable Dividend"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C245,LibellésRapport!D245)","v":"CDA balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C237,LibellésRapport!D237)","v":"T100 Death Benefit"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C246,LibellésRapport!D246)","v":"Net estate value"}]
[{"$f":"IF(O8=0,Calcul_Corpo!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!C8)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BR8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BH8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BI8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BJ8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BL8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BW8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BN8)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A8=\"\",\"\",Calcul_Corpo!BX8)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O8","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O9=0,Calcul_Corpo!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!C9)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BR9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BH9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BI9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BJ9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BL9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BW9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BN9)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A9=\"\",\"\",Calcul_Corpo!BX9)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O9","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P9","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O10=0,Calcul_Corpo!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!C10)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BR10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BH10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BI10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BJ10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BL10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BW10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BN10)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A10=\"\",\"\",Calcul_Corpo!BX10)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O10","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P10","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O11=0,Calcul_Corpo!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!C11)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BR11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BH11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BI11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BJ11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BL11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BW11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BN11)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A11=\"\",\"\",Calcul_Corpo!BX11)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O11","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P11","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O12=0,Calcul_Corpo!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!C12)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BR12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BH12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BI12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BJ12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BL12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BW12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BN12)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A12=\"\",\"\",Calcul_Corpo!BX12)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O12","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P12","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O13=0,Calcul_Corpo!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!C13)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BR13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BH13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BI13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BJ13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BL13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BW13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BN13)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A13=\"\",\"\",Calcul_Corpo!BX13)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O13","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P13","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O14=0,Calcul_Corpo!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!C14)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BR14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BH14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BI14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BJ14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BL14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BW14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BN14)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A14=\"\",\"\",Calcul_Corpo!BX14)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O14","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P14","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O15=0,Calcul_Corpo!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!C15)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BR15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BH15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BI15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BJ15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BL15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BW15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BN15)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A15=\"\",\"\",Calcul_Corpo!BX15)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O15","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P15","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O16=0,Calcul_Corpo!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!C16)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BR16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BH16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BI16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BJ16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BL16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BW16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BN16)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A16=\"\",\"\",Calcul_Corpo!BX16)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O16","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P16","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O17=0,Calcul_Corpo!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!C17)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BR17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BH17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BI17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BJ17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BL17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BW17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BN17)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A17=\"\",\"\",Calcul_Corpo!BX17)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O17","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P17","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O18=0,Calcul_Corpo!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!C18)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BR18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BH18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BI18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BJ18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BL18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BW18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BN18)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A18=\"\",\"\",Calcul_Corpo!BX18)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O18","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P18","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O19=0,Calcul_Corpo!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!C19)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BR19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BH19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BI19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BJ19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BL19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BW19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BN19)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A19=\"\",\"\",Calcul_Corpo!BX19)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O19","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P19","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O20=0,Calcul_Corpo!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!C20)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BR20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BH20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BI20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BJ20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BL20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BW20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BN20)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A20=\"\",\"\",Calcul_Corpo!BX20)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O20","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P20","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O21=0,Calcul_Corpo!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!C21)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BR21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BH21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BI21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BJ21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BL21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BW21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BN21)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A21=\"\",\"\",Calcul_Corpo!BX21)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O21","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P21","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O22=0,Calcul_Corpo!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!C22)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BR22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BH22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BI22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BJ22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BL22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BW22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BN22)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A22=\"\",\"\",Calcul_Corpo!BX22)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O22","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P22","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O23=0,Calcul_Corpo!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!C23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BR23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BH23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BI23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BJ23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BL23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BW23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BN23)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A23=\"\",\"\",Calcul_Corpo!BX23)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O23","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P23","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O24=0,Calcul_Corpo!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!C24)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BR24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BH24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BI24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BJ24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BL24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BW24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BN24)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A24=\"\",\"\",Calcul_Corpo!BX24)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O24","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P24","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O25=0,Calcul_Corpo!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!C25)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BR25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BH25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BI25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BJ25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BL25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BW25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BN25)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A25=\"\",\"\",Calcul_Corpo!BX25)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O25","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P25","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O26=0,Calcul_Corpo!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!C26)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BR26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BH26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BI26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BJ26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BL26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BW26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BN26)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A26=\"\",\"\",Calcul_Corpo!BX26)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O26","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P26","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O27=0,Calcul_Corpo!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!C27)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BR27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BH27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BI27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BJ27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BL27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BW27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BN27)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A27=\"\",\"\",Calcul_Corpo!BX27)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O27","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P27","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O28=0,Calcul_Corpo!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!C28)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BR28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BH28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BI28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BJ28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BL28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BW28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BN28)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A28=\"\",\"\",Calcul_Corpo!BX28)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O28","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P28","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O29=0,Calcul_Corpo!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!C29)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BR29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BH29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BI29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BJ29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BL29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BW29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BN29)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A29=\"\",\"\",Calcul_Corpo!BX29)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O29","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P29","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O30=0,Calcul_Corpo!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!C30)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BR30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BH30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BI30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BJ30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BL30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BW30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BN30)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A30=\"\",\"\",Calcul_Corpo!BX30)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O30","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P30","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O31=0,Calcul_Corpo!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!C31)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BR31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BH31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BI31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BJ31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BL31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BW31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BN31)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A31=\"\",\"\",Calcul_Corpo!BX31)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O31","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P31","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O32=0,Calcul_Corpo!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!C32)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BR32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BH32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BI32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BJ32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BL32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BW32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BN32)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A32=\"\",\"\",Calcul_Corpo!BX32)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O32","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P32","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O33=0,Calcul_Corpo!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!C33)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BR33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BH33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BI33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BJ33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BL33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BW33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BN33)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A33=\"\",\"\",Calcul_Corpo!BX33)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O33","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P33","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O34=0,Calcul_Corpo!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!C34)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BR34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BH34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BI34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BJ34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BL34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BW34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BN34)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A34=\"\",\"\",Calcul_Corpo!BX34)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O34","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P34","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O35=0,Calcul_Corpo!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!C35)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BR35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BH35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BI35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BJ35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BL35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BW35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BN35)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A35=\"\",\"\",Calcul_Corpo!BX35)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O35","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P35","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O36=0,Calcul_Corpo!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!C36)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BR36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BH36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BI36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BJ36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BL36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BW36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BN36)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A36=\"\",\"\",Calcul_Corpo!BX36)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O36","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P36","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O37=0,Calcul_Corpo!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!C37)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BR37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BH37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BI37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BJ37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BL37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BW37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BN37)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A37=\"\",\"\",Calcul_Corpo!BX37)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O37","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P37","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O38=0,Calcul_Corpo!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!C38)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BR38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BH38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BI38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BJ38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BL38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BW38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BN38)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A38=\"\",\"\",Calcul_Corpo!BX38)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O38","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P38","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O39=0,Calcul_Corpo!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!C39)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BR39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BH39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BI39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BJ39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BL39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BW39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BN39)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A39=\"\",\"\",Calcul_Corpo!BX39)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O39","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P39","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O40=0,Calcul_Corpo!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!C40)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BR40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BH40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BI40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BJ40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BL40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BW40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BN40)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A40=\"\",\"\",Calcul_Corpo!BX40)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O40","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P40","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O41=0,Calcul_Corpo!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!C41)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BR41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BH41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BI41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BJ41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BL41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BW41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BN41)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A41=\"\",\"\",Calcul_Corpo!BX41)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O41","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P41","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O42=0,Calcul_Corpo!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!C42)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BR42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BH42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BI42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BJ42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BL42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BW42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BN42)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A42=\"\",\"\",Calcul_Corpo!BX42)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O42","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P42","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O43=0,Calcul_Corpo!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!C43)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BR43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BH43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BI43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BJ43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BL43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BW43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BN43)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A43=\"\",\"\",Calcul_Corpo!BX43)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O43","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P43","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O44=0,Calcul_Corpo!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!C44)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BR44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BH44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BI44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BJ44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BL44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BW44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BN44)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A44=\"\",\"\",Calcul_Corpo!BX44)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O44","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P44","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O45=0,Calcul_Corpo!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!C45)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BR45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BH45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BI45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BJ45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BL45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BW45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BN45)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A45=\"\",\"\",Calcul_Corpo!BX45)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O45","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P45","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O46=0,Calcul_Corpo!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!C46)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BR46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BH46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BI46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BJ46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BL46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BW46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BN46)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A46=\"\",\"\",Calcul_Corpo!BX46)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O46","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P46","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O47=0,Calcul_Corpo!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!C47)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BR47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BH47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BI47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BJ47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BL47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BW47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BN47)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A47=\"\",\"\",Calcul_Corpo!BX47)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O47","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P47","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O48=0,Calcul_Corpo!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!C48)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BR48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BH48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BI48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BJ48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BL48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BW48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BN48)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A48=\"\",\"\",Calcul_Corpo!BX48)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O48","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P48","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O49=0,Calcul_Corpo!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!C49)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BR49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BH49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BI49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BJ49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BL49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BW49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BN49)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A49=\"\",\"\",Calcul_Corpo!BX49)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O49","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P49","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O50=0,Calcul_Corpo!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!C50)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BR50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BH50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BI50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BJ50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BL50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BW50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BN50)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A50=\"\",\"\",Calcul_Corpo!BX50)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O50","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P50","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O51=0,Calcul_Corpo!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!C51)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BR51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BH51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BI51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BJ51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BL51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BW51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BN51)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A51=\"\",\"\",Calcul_Corpo!BX51)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O51","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P51","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O52=0,Calcul_Corpo!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!C52)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BR52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BH52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BI52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BJ52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BL52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BW52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BN52)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A52=\"\",\"\",Calcul_Corpo!BX52)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O52","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P52","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O53=0,Calcul_Corpo!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!C53)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BR53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BH53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BI53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BJ53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BL53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BW53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BN53)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A53=\"\",\"\",Calcul_Corpo!BX53)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O53","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P53","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O54=0,Calcul_Corpo!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!C54)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BR54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BH54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BI54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BJ54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BL54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BW54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BN54)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A54=\"\",\"\",Calcul_Corpo!BX54)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O54","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P54","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O55=0,Calcul_Corpo!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!C55)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BR55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BH55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BI55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BJ55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BL55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BW55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BN55)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A55=\"\",\"\",Calcul_Corpo!BX55)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O55","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P55","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O56=0,Calcul_Corpo!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!C56)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BR56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BH56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BI56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BJ56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BL56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BW56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BN56)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A56=\"\",\"\",Calcul_Corpo!BX56)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O56","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P56","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O57=0,Calcul_Corpo!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!C57)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BR57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BH57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BI57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BJ57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BL57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BW57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BN57)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A57=\"\",\"\",Calcul_Corpo!BX57)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O57","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P57","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O58=0,Calcul_Corpo!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!C58)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BR58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BH58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BI58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BJ58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BL58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BW58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BN58)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A58=\"\",\"\",Calcul_Corpo!BX58)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O58","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P58","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O59=0,Calcul_Corpo!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!C59)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BR59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BH59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BI59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BJ59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BL59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BW59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BN59)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A59=\"\",\"\",Calcul_Corpo!BX59)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O59","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P59","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O60=0,Calcul_Corpo!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!C60)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BR60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BH60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BI60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BJ60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BL60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BW60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BN60)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A60=\"\",\"\",Calcul_Corpo!BX60)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O60","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P60","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O61=0,Calcul_Corpo!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!C61)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BR61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BH61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BI61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BJ61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BL61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BW61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BN61)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A61=\"\",\"\",Calcul_Corpo!BX61)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O61","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P61","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O62=0,Calcul_Corpo!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!C62)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BR62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BH62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BI62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BJ62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BL62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BW62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BN62)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A62=\"\",\"\",Calcul_Corpo!BX62)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O62","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P62","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O63=0,Calcul_Corpo!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!C63)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BR63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BH63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BI63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BJ63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BL63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BW63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BN63)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A63=\"\",\"\",Calcul_Corpo!BX63)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O63","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P63","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O64=0,Calcul_Corpo!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!C64)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BR64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BH64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BI64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BJ64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BL64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BW64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BN64)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A64=\"\",\"\",Calcul_Corpo!BX64)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O64","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P64","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O65=0,Calcul_Corpo!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!C65)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BR65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BH65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BI65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BJ65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BL65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BW65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BN65)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A65=\"\",\"\",Calcul_Corpo!BX65)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O65","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P65","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O66=0,Calcul_Corpo!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!C66)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BR66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BH66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BI66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BJ66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BL66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BW66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BN66)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A66=\"\",\"\",Calcul_Corpo!BX66)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O66","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P66","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O67=0,Calcul_Corpo!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!C67)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BR67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BH67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BI67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BJ67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BL67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BW67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BN67)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A67=\"\",\"\",Calcul_Corpo!BX67)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O67","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P67","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O68=0,Calcul_Corpo!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!C68)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BR68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BH68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BI68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BJ68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BL68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BW68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BN68)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A68=\"\",\"\",Calcul_Corpo!BX68)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O68","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P68","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O69=0,Calcul_Corpo!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!C69)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BR69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BH69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BI69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BJ69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BL69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BW69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BN69)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A69=\"\",\"\",Calcul_Corpo!BX69)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O69","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P69","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O70=0,Calcul_Corpo!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!C70)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BR70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BH70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BI70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BJ70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BL70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BW70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BN70)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A70=\"\",\"\",Calcul_Corpo!BX70)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O70","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P70","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O71=0,Calcul_Corpo!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!C71)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BR71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BH71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BI71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BJ71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BL71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BW71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BN71)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A71=\"\",\"\",Calcul_Corpo!BX71)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O71","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P71","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O72=0,Calcul_Corpo!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!C72)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BR72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BH72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BI72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BJ72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BL72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BW72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BN72)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A72=\"\",\"\",Calcul_Corpo!BX72)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O72","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P72","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O73=0,Calcul_Corpo!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!C73)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BR73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BH73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BI73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BJ73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BL73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BW73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BN73)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A73=\"\",\"\",Calcul_Corpo!BX73)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O73","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P73","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O74=0,Calcul_Corpo!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!C74)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BR74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BH74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BI74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BJ74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BL74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BW74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BN74)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A74=\"\",\"\",Calcul_Corpo!BX74)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O74","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P74","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O75=0,Calcul_Corpo!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!C75)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BR75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BH75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BI75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BJ75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BL75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BW75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BN75)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A75=\"\",\"\",Calcul_Corpo!BX75)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O75","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P75","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O76=0,Calcul_Corpo!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!C76)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BR76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BH76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BI76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BJ76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BL76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BW76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BN76)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A76=\"\",\"\",Calcul_Corpo!BX76)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O76","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P76","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O77=0,Calcul_Corpo!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!C77)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BR77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BH77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BI77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BJ77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BL77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BW77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BN77)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A77=\"\",\"\",Calcul_Corpo!BX77)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O77","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P77","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O78=0,Calcul_Corpo!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!C78)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BR78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BH78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BI78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BJ78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BL78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BW78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BN78)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A78=\"\",\"\",Calcul_Corpo!BX78)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O78","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P78","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O79=0,Calcul_Corpo!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!C79)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BR79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BH79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BI79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BJ79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BL79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BW79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BN79)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A79=\"\",\"\",Calcul_Corpo!BX79)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O79","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P79","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O80=0,Calcul_Corpo!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!C80)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BR80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BH80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BI80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BJ80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BL80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BW80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BN80)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A80=\"\",\"\",Calcul_Corpo!BX80)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O80","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P80","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O81=0,Calcul_Corpo!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!C81)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BR81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BH81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BI81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BJ81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BL81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BW81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BN81)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A81=\"\",\"\",Calcul_Corpo!BX81)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O81","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P81","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O82=0,Calcul_Corpo!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!C82)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BR82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BH82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BI82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BJ82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BL82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BW82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BN82)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A82=\"\",\"\",Calcul_Corpo!BX82)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O82","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P82","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O83=0,Calcul_Corpo!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!C83)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BR83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BH83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BI83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BJ83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BL83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BW83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BN83)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A83=\"\",\"\",Calcul_Corpo!BX83)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O83","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P83","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O84=0,Calcul_Corpo!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!C84)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BR84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BH84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BI84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BJ84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BL84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BW84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BN84)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A84=\"\",\"\",Calcul_Corpo!BX84)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O84","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P84","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O85=0,Calcul_Corpo!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!C85)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BR85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BH85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BI85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BJ85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BL85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BW85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BN85)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A85=\"\",\"\",Calcul_Corpo!BX85)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O85","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P85","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O86=0,Calcul_Corpo!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!C86)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BR86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BH86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BI86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BJ86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BL86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BW86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BN86)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A86=\"\",\"\",Calcul_Corpo!BX86)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O86","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P86","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O87=0,Calcul_Corpo!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!C87)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BR87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BH87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BI87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BJ87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BL87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BW87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BN87)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A87=\"\",\"\",Calcul_Corpo!BX87)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O87","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P87","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O88=0,Calcul_Corpo!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!C88)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BR88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BH88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BI88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BJ88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BL88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BW88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BN88)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A88=\"\",\"\",Calcul_Corpo!BX88)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O88","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P88","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O89=0,Calcul_Corpo!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!C89)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BR89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BH89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BI89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BJ89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BL89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BW89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BN89)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A89=\"\",\"\",Calcul_Corpo!BX89)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O89","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P89","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O90=0,Calcul_Corpo!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!C90)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BR90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BH90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BI90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BJ90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BL90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BW90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BN90)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A90=\"\",\"\",Calcul_Corpo!BX90)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O90","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P90","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O91=0,Calcul_Corpo!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!C91)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BR91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BH91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BI91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BJ91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BL91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BW91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BN91)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A91=\"\",\"\",Calcul_Corpo!BX91)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O91","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P91","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O92=0,Calcul_Corpo!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!C92)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BR92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BH92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BI92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BJ92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BL92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BW92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BN92)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A92=\"\",\"\",Calcul_Corpo!BX92)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O92","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P92","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O93=0,Calcul_Corpo!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!C93)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BR93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BH93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BI93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BJ93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BL93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BW93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BN93)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A93=\"\",\"\",Calcul_Corpo!BX93)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O93","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P93","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O94=0,Calcul_Corpo!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!C94)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BR94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BH94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BI94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BJ94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BL94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BW94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BN94)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A94=\"\",\"\",Calcul_Corpo!BX94)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O94","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P94","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O95=0,Calcul_Corpo!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!C95)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BR95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BH95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BI95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BJ95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BL95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BW95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BN95)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A95=\"\",\"\",Calcul_Corpo!BX95)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O95","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P95","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O96=0,Calcul_Corpo!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!C96)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BR96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BH96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BI96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BJ96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BL96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BW96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BN96)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A96=\"\",\"\",Calcul_Corpo!BX96)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O96","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P96","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O97=0,Calcul_Corpo!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!C97)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BR97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BH97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BI97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BJ97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BL97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BW97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BN97)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A97=\"\",\"\",Calcul_Corpo!BX97)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O97","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P97","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O98=0,Calcul_Corpo!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!C98)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BR98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BH98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BI98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BJ98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BL98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BW98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BN98)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A98=\"\",\"\",Calcul_Corpo!BX98)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O98","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P98","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O99=0,Calcul_Corpo!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!C99)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BR99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BH99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BI99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BJ99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BL99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BW99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BN99)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A99=\"\",\"\",Calcul_Corpo!BX99)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O99","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P99","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O100=0,Calcul_Corpo!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!C100)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BR100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BH100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BI100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BJ100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BL100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BW100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BN100)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A100=\"\",\"\",Calcul_Corpo!BX100)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O100","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P100","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O101=0,Calcul_Corpo!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!C101)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BR101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BH101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BI101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BJ101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BL101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BW101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BN101)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A101=\"\",\"\",Calcul_Corpo!BX101)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O101","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P101","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O102=0,Calcul_Corpo!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!C102)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BR102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BH102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BI102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BJ102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BL102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BW102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BN102)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A102=\"\",\"\",Calcul_Corpo!BX102)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O102","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P102","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O103=0,Calcul_Corpo!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!C103)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BR103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BH103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BI103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BJ103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BL103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BW103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BN103)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A103=\"\",\"\",Calcul_Corpo!BX103)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O103","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P103","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O104=0,Calcul_Corpo!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!C104)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BR104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BH104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BI104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BJ104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BL104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BW104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BN104)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A104=\"\",\"\",Calcul_Corpo!BX104)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O104","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P104","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O105=0,Calcul_Corpo!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!C105)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BR105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BH105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BI105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BJ105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BL105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BW105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BN105)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A105=\"\",\"\",Calcul_Corpo!BX105)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O105","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P105","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O106=0,Calcul_Corpo!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!C106)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BR106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BH106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BI106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BJ106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BL106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BW106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BN106)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A106=\"\",\"\",Calcul_Corpo!BX106)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O106","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P106","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(O107=0,Calcul_Corpo!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!C107)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BR107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BH107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BI107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BJ107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BL107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BW107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BN107)","v":{"$error":"#VALUE!"}},null,{"$f":"IF(A107=\"\",\"\",Calcul_Corpo!BX107)","v":{"$error":"#VALUE!"}},null,{"$f":"'Report p.3 - CF - Corpo'!O107","v":{"$error":"#VALUE!"}},{"$f":"'Report p.3 - CF - Corpo'!P107","v":{"$error":"#VALUE!"}}]

{"sheet":"Report p 6. Sensit-Corpo","index":64,"n_rows":107,"n_cols":21,"rows_kept":107,"cut":false,"hidden":true,"merged":[[5,2,5,4],[5,5,5,9],[5,10,5,12]]}
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C128,LibellésRapport!D128)","v":"IRS Strategy - Loan rate + 1 %"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Largeur",{"$f":"largeurcol(A1:M1)","v":172.1199951171875},172.12,{"$f":"Q1-P1","v":4.8828125045474735E-6},null,null,"Mise en forme -->"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hauteur",{"$f":"HauteurLigne(A1:A71)","v":1074.75},1326.75,{"$f":"Q2-P2","v":252}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C209,LibellésRapport!D209)","v":"Insured Retirement Strategy (Borrower : Corporation)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C250,LibellésRapport!D250)","v":"No laps"}]
[]
[]
[null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C211,LibellésRapport!D211)","v":"Policy values"},null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C212,LibellésRapport!D212)","v":"Bank Loan Details"},null,null,null,null,{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C213,LibellésRapport!D213)","v":"Net values"}]
[{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C214,LibellésRapport!D214)","v":"Year"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C215,LibellésRapport!D215)","v":"Age"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C216,LibellésRapport!D216)","v":"Cash Surrender value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C217,LibellésRapport!D217)","v":"Total Death Benefit"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C218,LibellésRapport!D218)","v":"CDA"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C219,LibellésRapport!D219)","v":"Annual Loan"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C220,LibellésRapport!D220)","v":"Annual \nAfter-tax Income"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C221,LibellésRapport!D221)","v":"Loan Balance"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C222,LibellésRapport!D222)","v":"Loan to total CSV (%)"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C223,LibellésRapport!D223)","v":"Loan interest"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C225,LibellésRapport!D225)","v":"Death Benefit net of loan"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C226,LibellésRapport!D226)","v":"Net Estate Value"},{"$f":"IF('Parameters Corpo'!M1=\"A\",LibellésRapport!C206,LibellésRapport!D206)","v":"Unused CDA"},{"$f":"SUM(N8:N107)","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N8=0,'Calcul_Corpo_Loan+1%'!A8,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Corpo_Loan+1%'!B8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Corpo_Loan+1%'!D8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Corpo_Loan+1%'!E8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",'Calcul_Corpo_Loan+1%'!G8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S8,'Calcul_Corpo_Loan+1%'!I8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y8,F8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T8,'Calcul_Corpo_Loan+1%'!J8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",H8/C8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U8,'Calcul_Corpo_Loan+1%'!K8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",D8-H8)","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD8,'Calcul_Corpo_Loan+1%'!AF8))","v":{"$error":"#VALUE!"}},{"$f":"IF(A8=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB8,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T8,'Calcul_Corpo_Loan+1%'!J8)>'Calcul_Corpo_Loan+1%'!D8*'Parameters Corpo'!$C$52,1,0)","v":{"$error":"#VALUE!"}},{"$f":"B8","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N9=0,'Calcul_Corpo_Loan+1%'!A9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Corpo_Loan+1%'!B9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Corpo_Loan+1%'!D9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Corpo_Loan+1%'!E9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",'Calcul_Corpo_Loan+1%'!G9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S9,'Calcul_Corpo_Loan+1%'!I9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y9,F9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T9,'Calcul_Corpo_Loan+1%'!J9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",H9/C9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U9,'Calcul_Corpo_Loan+1%'!K9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",D9-H9)","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD9,'Calcul_Corpo_Loan+1%'!AF9))","v":{"$error":"#VALUE!"}},{"$f":"IF(A9=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB9,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N8=1,1,IF('Calcul_Corpo_Loan+1%'!A9=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T9,'Calcul_Corpo_Loan+1%'!J9)>'Calcul_Corpo_Loan+1%'!D9*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O8+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N10=0,'Calcul_Corpo_Loan+1%'!A10,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Corpo_Loan+1%'!B10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Corpo_Loan+1%'!D10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Corpo_Loan+1%'!E10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",'Calcul_Corpo_Loan+1%'!G10)","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S10,'Calcul_Corpo_Loan+1%'!I10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y10,F10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T10,'Calcul_Corpo_Loan+1%'!J10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U10,'Calcul_Corpo_Loan+1%'!K10))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD10,'Calcul_Corpo_Loan+1%'!AF10))","v":{"$error":"#VALUE!"}},{"$f":"IF(A10=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB10,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N9=1,1,IF('Calcul_Corpo_Loan+1%'!A10=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T10,'Calcul_Corpo_Loan+1%'!J10)>'Calcul_Corpo_Loan+1%'!D10*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O9+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N11=0,'Calcul_Corpo_Loan+1%'!A11,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Corpo_Loan+1%'!B11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Corpo_Loan+1%'!D11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Corpo_Loan+1%'!E11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",'Calcul_Corpo_Loan+1%'!G11)","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S11,'Calcul_Corpo_Loan+1%'!I11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y11,F11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T11,'Calcul_Corpo_Loan+1%'!J11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U11,'Calcul_Corpo_Loan+1%'!K11))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD11,'Calcul_Corpo_Loan+1%'!AF11))","v":{"$error":"#VALUE!"}},{"$f":"IF(A11=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB11,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N10=1,1,IF('Calcul_Corpo_Loan+1%'!A11=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T11,'Calcul_Corpo_Loan+1%'!J11)>'Calcul_Corpo_Loan+1%'!D11*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N12=0,'Calcul_Corpo_Loan+1%'!A12,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Corpo_Loan+1%'!B12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Corpo_Loan+1%'!D12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Corpo_Loan+1%'!E12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",'Calcul_Corpo_Loan+1%'!G12)","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S12,'Calcul_Corpo_Loan+1%'!I12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y12,F12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T12,'Calcul_Corpo_Loan+1%'!J12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U12,'Calcul_Corpo_Loan+1%'!K12))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD12,'Calcul_Corpo_Loan+1%'!AF12))","v":{"$error":"#VALUE!"}},{"$f":"IF(A12=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N11=1,1,IF('Calcul_Corpo_Loan+1%'!A12=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T12,'Calcul_Corpo_Loan+1%'!J12)>'Calcul_Corpo_Loan+1%'!D12*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N13=0,'Calcul_Corpo_Loan+1%'!A13,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Corpo_Loan+1%'!B13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Corpo_Loan+1%'!D13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Corpo_Loan+1%'!E13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",'Calcul_Corpo_Loan+1%'!G13)","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S13,'Calcul_Corpo_Loan+1%'!I13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y13,F13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T13,'Calcul_Corpo_Loan+1%'!J13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U13,'Calcul_Corpo_Loan+1%'!K13))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD13,'Calcul_Corpo_Loan+1%'!AF13))","v":{"$error":"#VALUE!"}},{"$f":"IF(A13=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB13,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N12=1,1,IF('Calcul_Corpo_Loan+1%'!A13=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T13,'Calcul_Corpo_Loan+1%'!J13)>'Calcul_Corpo_Loan+1%'!D13*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N14=0,'Calcul_Corpo_Loan+1%'!A14,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Corpo_Loan+1%'!B14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Corpo_Loan+1%'!D14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Corpo_Loan+1%'!E14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",'Calcul_Corpo_Loan+1%'!G14)","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S14,'Calcul_Corpo_Loan+1%'!I14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y14,F14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T14,'Calcul_Corpo_Loan+1%'!J14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U14,'Calcul_Corpo_Loan+1%'!K14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD14,'Calcul_Corpo_Loan+1%'!AF14))","v":{"$error":"#VALUE!"}},{"$f":"IF(A14=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB14,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N13=1,1,IF('Calcul_Corpo_Loan+1%'!A14=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T14,'Calcul_Corpo_Loan+1%'!J14)>'Calcul_Corpo_Loan+1%'!D14*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N15=0,'Calcul_Corpo_Loan+1%'!A15,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Corpo_Loan+1%'!B15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Corpo_Loan+1%'!D15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Corpo_Loan+1%'!E15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",'Calcul_Corpo_Loan+1%'!G15)","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S15,'Calcul_Corpo_Loan+1%'!I15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y15,F15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T15,'Calcul_Corpo_Loan+1%'!J15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U15,'Calcul_Corpo_Loan+1%'!K15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD15,'Calcul_Corpo_Loan+1%'!AF15))","v":{"$error":"#VALUE!"}},{"$f":"IF(A15=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB15,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N14=1,1,IF('Calcul_Corpo_Loan+1%'!A15=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T15,'Calcul_Corpo_Loan+1%'!J15)>'Calcul_Corpo_Loan+1%'!D15*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N16=0,'Calcul_Corpo_Loan+1%'!A16,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Corpo_Loan+1%'!B16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Corpo_Loan+1%'!D16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Corpo_Loan+1%'!E16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",'Calcul_Corpo_Loan+1%'!G16)","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S16,'Calcul_Corpo_Loan+1%'!I16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y16,F16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T16,'Calcul_Corpo_Loan+1%'!J16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U16,'Calcul_Corpo_Loan+1%'!K16))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD16,'Calcul_Corpo_Loan+1%'!AF16))","v":{"$error":"#VALUE!"}},{"$f":"IF(A16=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB16,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N15=1,1,IF('Calcul_Corpo_Loan+1%'!A16=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T16,'Calcul_Corpo_Loan+1%'!J16)>'Calcul_Corpo_Loan+1%'!D16*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N17=0,'Calcul_Corpo_Loan+1%'!A17,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Corpo_Loan+1%'!B17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Corpo_Loan+1%'!D17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Corpo_Loan+1%'!E17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",'Calcul_Corpo_Loan+1%'!G17)","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S17,'Calcul_Corpo_Loan+1%'!I17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y17,F17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T17,'Calcul_Corpo_Loan+1%'!J17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U17,'Calcul_Corpo_Loan+1%'!K17))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD17,'Calcul_Corpo_Loan+1%'!AF17))","v":{"$error":"#VALUE!"}},{"$f":"IF(A17=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB17,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N16=1,1,IF('Calcul_Corpo_Loan+1%'!A17=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T17,'Calcul_Corpo_Loan+1%'!J17)>'Calcul_Corpo_Loan+1%'!D17*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N18=0,'Calcul_Corpo_Loan+1%'!A18,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Corpo_Loan+1%'!B18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Corpo_Loan+1%'!D18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Corpo_Loan+1%'!E18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",'Calcul_Corpo_Loan+1%'!G18)","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S18,'Calcul_Corpo_Loan+1%'!I18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y18,F18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T18,'Calcul_Corpo_Loan+1%'!J18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U18,'Calcul_Corpo_Loan+1%'!K18))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD18,'Calcul_Corpo_Loan+1%'!AF18))","v":{"$error":"#VALUE!"}},{"$f":"IF(A18=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB18,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N17=1,1,IF('Calcul_Corpo_Loan+1%'!A18=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T18,'Calcul_Corpo_Loan+1%'!J18)>'Calcul_Corpo_Loan+1%'!D18*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N19=0,'Calcul_Corpo_Loan+1%'!A19,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Corpo_Loan+1%'!B19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Corpo_Loan+1%'!D19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Corpo_Loan+1%'!E19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",'Calcul_Corpo_Loan+1%'!G19)","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S19,'Calcul_Corpo_Loan+1%'!I19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y19,F19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T19,'Calcul_Corpo_Loan+1%'!J19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U19,'Calcul_Corpo_Loan+1%'!K19))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD19,'Calcul_Corpo_Loan+1%'!AF19))","v":{"$error":"#VALUE!"}},{"$f":"IF(A19=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB19,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N18=1,1,IF('Calcul_Corpo_Loan+1%'!A19=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T19,'Calcul_Corpo_Loan+1%'!J19)>'Calcul_Corpo_Loan+1%'!D19*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N20=0,'Calcul_Corpo_Loan+1%'!A20,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Corpo_Loan+1%'!B20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Corpo_Loan+1%'!D20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Corpo_Loan+1%'!E20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",'Calcul_Corpo_Loan+1%'!G20)","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S20,'Calcul_Corpo_Loan+1%'!I20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y20,F20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T20,'Calcul_Corpo_Loan+1%'!J20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U20,'Calcul_Corpo_Loan+1%'!K20))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD20,'Calcul_Corpo_Loan+1%'!AF20))","v":{"$error":"#VALUE!"}},{"$f":"IF(A20=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB20,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N19=1,1,IF('Calcul_Corpo_Loan+1%'!A20=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T20,'Calcul_Corpo_Loan+1%'!J20)>'Calcul_Corpo_Loan+1%'!D20*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N21=0,'Calcul_Corpo_Loan+1%'!A21,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Corpo_Loan+1%'!B21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Corpo_Loan+1%'!D21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Corpo_Loan+1%'!E21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",'Calcul_Corpo_Loan+1%'!G21)","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S21,'Calcul_Corpo_Loan+1%'!I21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y21,F21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T21,'Calcul_Corpo_Loan+1%'!J21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U21,'Calcul_Corpo_Loan+1%'!K21))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD21,'Calcul_Corpo_Loan+1%'!AF21))","v":{"$error":"#VALUE!"}},{"$f":"IF(A21=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB21,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N20=1,1,IF('Calcul_Corpo_Loan+1%'!A21=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T21,'Calcul_Corpo_Loan+1%'!J21)>'Calcul_Corpo_Loan+1%'!D21*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N22=0,'Calcul_Corpo_Loan+1%'!A22,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Corpo_Loan+1%'!B22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Corpo_Loan+1%'!D22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Corpo_Loan+1%'!E22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",'Calcul_Corpo_Loan+1%'!G22)","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S22,'Calcul_Corpo_Loan+1%'!I22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y22,F22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T22,'Calcul_Corpo_Loan+1%'!J22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U22,'Calcul_Corpo_Loan+1%'!K22))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD22,'Calcul_Corpo_Loan+1%'!AF22))","v":{"$error":"#VALUE!"}},{"$f":"IF(A22=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB22,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N21=1,1,IF('Calcul_Corpo_Loan+1%'!A22=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T22,'Calcul_Corpo_Loan+1%'!J22)>'Calcul_Corpo_Loan+1%'!D22*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N23=0,'Calcul_Corpo_Loan+1%'!A23,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Corpo_Loan+1%'!B23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Corpo_Loan+1%'!D23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Corpo_Loan+1%'!E23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",'Calcul_Corpo_Loan+1%'!G23)","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S23,'Calcul_Corpo_Loan+1%'!I23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y23,F23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T23,'Calcul_Corpo_Loan+1%'!J23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U23,'Calcul_Corpo_Loan+1%'!K23))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD23,'Calcul_Corpo_Loan+1%'!AF23))","v":{"$error":"#VALUE!"}},{"$f":"IF(A23=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB23,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N22=1,1,IF('Calcul_Corpo_Loan+1%'!A23=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T23,'Calcul_Corpo_Loan+1%'!J23)>'Calcul_Corpo_Loan+1%'!D23*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N24=0,'Calcul_Corpo_Loan+1%'!A24,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Corpo_Loan+1%'!B24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Corpo_Loan+1%'!D24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Corpo_Loan+1%'!E24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",'Calcul_Corpo_Loan+1%'!G24)","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S24,'Calcul_Corpo_Loan+1%'!I24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y24,F24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T24,'Calcul_Corpo_Loan+1%'!J24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U24,'Calcul_Corpo_Loan+1%'!K24))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD24,'Calcul_Corpo_Loan+1%'!AF24))","v":{"$error":"#VALUE!"}},{"$f":"IF(A24=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB24,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N23=1,1,IF('Calcul_Corpo_Loan+1%'!A24=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T24,'Calcul_Corpo_Loan+1%'!J24)>'Calcul_Corpo_Loan+1%'!D24*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N25=0,'Calcul_Corpo_Loan+1%'!A25,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Corpo_Loan+1%'!B25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Corpo_Loan+1%'!D25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Corpo_Loan+1%'!E25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",'Calcul_Corpo_Loan+1%'!G25)","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S25,'Calcul_Corpo_Loan+1%'!I25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y25,F25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T25,'Calcul_Corpo_Loan+1%'!J25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U25,'Calcul_Corpo_Loan+1%'!K25))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD25,'Calcul_Corpo_Loan+1%'!AF25))","v":{"$error":"#VALUE!"}},{"$f":"IF(A25=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB25,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N24=1,1,IF('Calcul_Corpo_Loan+1%'!A25=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T25,'Calcul_Corpo_Loan+1%'!J25)>'Calcul_Corpo_Loan+1%'!D25*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N26=0,'Calcul_Corpo_Loan+1%'!A26,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Corpo_Loan+1%'!B26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Corpo_Loan+1%'!D26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Corpo_Loan+1%'!E26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",'Calcul_Corpo_Loan+1%'!G26)","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S26,'Calcul_Corpo_Loan+1%'!I26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y26,F26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T26,'Calcul_Corpo_Loan+1%'!J26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U26,'Calcul_Corpo_Loan+1%'!K26))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD26,'Calcul_Corpo_Loan+1%'!AF26))","v":{"$error":"#VALUE!"}},{"$f":"IF(A26=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB26,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N25=1,1,IF('Calcul_Corpo_Loan+1%'!A26=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T26,'Calcul_Corpo_Loan+1%'!J26)>'Calcul_Corpo_Loan+1%'!D26*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N27=0,'Calcul_Corpo_Loan+1%'!A27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Corpo_Loan+1%'!B27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Corpo_Loan+1%'!D27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Corpo_Loan+1%'!E27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",'Calcul_Corpo_Loan+1%'!G27)","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S27,'Calcul_Corpo_Loan+1%'!I27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y27,F27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T27,'Calcul_Corpo_Loan+1%'!J27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U27,'Calcul_Corpo_Loan+1%'!K27))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD27,'Calcul_Corpo_Loan+1%'!AF27))","v":{"$error":"#VALUE!"}},{"$f":"IF(A27=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB27,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N26=1,1,IF('Calcul_Corpo_Loan+1%'!A27=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T27,'Calcul_Corpo_Loan+1%'!J27)>'Calcul_Corpo_Loan+1%'!D27*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N28=0,'Calcul_Corpo_Loan+1%'!A28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Corpo_Loan+1%'!B28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Corpo_Loan+1%'!D28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Corpo_Loan+1%'!E28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",'Calcul_Corpo_Loan+1%'!G28)","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S28,'Calcul_Corpo_Loan+1%'!I28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y28,F28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T28,'Calcul_Corpo_Loan+1%'!J28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U28,'Calcul_Corpo_Loan+1%'!K28))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD28,'Calcul_Corpo_Loan+1%'!AF28))","v":{"$error":"#VALUE!"}},{"$f":"IF(A28=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB28,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N27=1,1,IF('Calcul_Corpo_Loan+1%'!A28=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T28,'Calcul_Corpo_Loan+1%'!J28)>'Calcul_Corpo_Loan+1%'!D28*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N29=0,'Calcul_Corpo_Loan+1%'!A29,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Corpo_Loan+1%'!B29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Corpo_Loan+1%'!D29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Corpo_Loan+1%'!E29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",'Calcul_Corpo_Loan+1%'!G29)","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S29,'Calcul_Corpo_Loan+1%'!I29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y29,F29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T29,'Calcul_Corpo_Loan+1%'!J29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U29,'Calcul_Corpo_Loan+1%'!K29))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD29,'Calcul_Corpo_Loan+1%'!AF29))","v":{"$error":"#VALUE!"}},{"$f":"IF(A29=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB29,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N28=1,1,IF('Calcul_Corpo_Loan+1%'!A29=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T29,'Calcul_Corpo_Loan+1%'!J29)>'Calcul_Corpo_Loan+1%'!D29*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N30=0,'Calcul_Corpo_Loan+1%'!A30,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Corpo_Loan+1%'!B30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Corpo_Loan+1%'!D30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Corpo_Loan+1%'!E30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",'Calcul_Corpo_Loan+1%'!G30)","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S30,'Calcul_Corpo_Loan+1%'!I30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y30,F30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T30,'Calcul_Corpo_Loan+1%'!J30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U30,'Calcul_Corpo_Loan+1%'!K30))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD30,'Calcul_Corpo_Loan+1%'!AF30))","v":{"$error":"#VALUE!"}},{"$f":"IF(A30=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB30,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N29=1,1,IF('Calcul_Corpo_Loan+1%'!A30=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T30,'Calcul_Corpo_Loan+1%'!J30)>'Calcul_Corpo_Loan+1%'!D30*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N31=0,'Calcul_Corpo_Loan+1%'!A31,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Corpo_Loan+1%'!B31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Corpo_Loan+1%'!D31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Corpo_Loan+1%'!E31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",'Calcul_Corpo_Loan+1%'!G31)","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S31,'Calcul_Corpo_Loan+1%'!I31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y31,F31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T31,'Calcul_Corpo_Loan+1%'!J31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U31,'Calcul_Corpo_Loan+1%'!K31))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD31,'Calcul_Corpo_Loan+1%'!AF31))","v":{"$error":"#VALUE!"}},{"$f":"IF(A31=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB31,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N30=1,1,IF('Calcul_Corpo_Loan+1%'!A31=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T31,'Calcul_Corpo_Loan+1%'!J31)>'Calcul_Corpo_Loan+1%'!D31*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N32=0,'Calcul_Corpo_Loan+1%'!A32,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Corpo_Loan+1%'!B32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Corpo_Loan+1%'!D32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Corpo_Loan+1%'!E32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",'Calcul_Corpo_Loan+1%'!G32)","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S32,'Calcul_Corpo_Loan+1%'!I32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y32,F32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T32,'Calcul_Corpo_Loan+1%'!J32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U32,'Calcul_Corpo_Loan+1%'!K32))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD32,'Calcul_Corpo_Loan+1%'!AF32))","v":{"$error":"#VALUE!"}},{"$f":"IF(A32=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB32,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N31=1,1,IF('Calcul_Corpo_Loan+1%'!A32=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T32,'Calcul_Corpo_Loan+1%'!J32)>'Calcul_Corpo_Loan+1%'!D32*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N33=0,'Calcul_Corpo_Loan+1%'!A33,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Corpo_Loan+1%'!B33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Corpo_Loan+1%'!D33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Corpo_Loan+1%'!E33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",'Calcul_Corpo_Loan+1%'!G33)","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S33,'Calcul_Corpo_Loan+1%'!I33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y33,F33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T33,'Calcul_Corpo_Loan+1%'!J33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U33,'Calcul_Corpo_Loan+1%'!K33))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD33,'Calcul_Corpo_Loan+1%'!AF33))","v":{"$error":"#VALUE!"}},{"$f":"IF(A33=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB33,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N32=1,1,IF('Calcul_Corpo_Loan+1%'!A33=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T33,'Calcul_Corpo_Loan+1%'!J33)>'Calcul_Corpo_Loan+1%'!D33*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N34=0,'Calcul_Corpo_Loan+1%'!A34,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Corpo_Loan+1%'!B34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Corpo_Loan+1%'!D34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Corpo_Loan+1%'!E34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",'Calcul_Corpo_Loan+1%'!G34)","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S34,'Calcul_Corpo_Loan+1%'!I34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y34,F34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T34,'Calcul_Corpo_Loan+1%'!J34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U34,'Calcul_Corpo_Loan+1%'!K34))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD34,'Calcul_Corpo_Loan+1%'!AF34))","v":{"$error":"#VALUE!"}},{"$f":"IF(A34=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB34,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N33=1,1,IF('Calcul_Corpo_Loan+1%'!A34=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T34,'Calcul_Corpo_Loan+1%'!J34)>'Calcul_Corpo_Loan+1%'!D34*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N35=0,'Calcul_Corpo_Loan+1%'!A35,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Corpo_Loan+1%'!B35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Corpo_Loan+1%'!D35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Corpo_Loan+1%'!E35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",'Calcul_Corpo_Loan+1%'!G35)","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S35,'Calcul_Corpo_Loan+1%'!I35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y35,F35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T35,'Calcul_Corpo_Loan+1%'!J35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U35,'Calcul_Corpo_Loan+1%'!K35))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD35,'Calcul_Corpo_Loan+1%'!AF35))","v":{"$error":"#VALUE!"}},{"$f":"IF(A35=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB35,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N34=1,1,IF('Calcul_Corpo_Loan+1%'!A35=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T35,'Calcul_Corpo_Loan+1%'!J35)>'Calcul_Corpo_Loan+1%'!D35*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N36=0,'Calcul_Corpo_Loan+1%'!A36,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Corpo_Loan+1%'!B36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Corpo_Loan+1%'!D36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Corpo_Loan+1%'!E36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",'Calcul_Corpo_Loan+1%'!G36)","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S36,'Calcul_Corpo_Loan+1%'!I36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y36,F36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T36,'Calcul_Corpo_Loan+1%'!J36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U36,'Calcul_Corpo_Loan+1%'!K36))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD36,'Calcul_Corpo_Loan+1%'!AF36))","v":{"$error":"#VALUE!"}},{"$f":"IF(A36=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB36,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N35=1,1,IF('Calcul_Corpo_Loan+1%'!A36=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T36,'Calcul_Corpo_Loan+1%'!J36)>'Calcul_Corpo_Loan+1%'!D36*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N37=0,'Calcul_Corpo_Loan+1%'!A37,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Corpo_Loan+1%'!B37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Corpo_Loan+1%'!D37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Corpo_Loan+1%'!E37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",'Calcul_Corpo_Loan+1%'!G37)","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S37,'Calcul_Corpo_Loan+1%'!I37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y37,F37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T37,'Calcul_Corpo_Loan+1%'!J37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U37,'Calcul_Corpo_Loan+1%'!K37))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD37,'Calcul_Corpo_Loan+1%'!AF37))","v":{"$error":"#VALUE!"}},{"$f":"IF(A37=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB37,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N36=1,1,IF('Calcul_Corpo_Loan+1%'!A37=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T37,'Calcul_Corpo_Loan+1%'!J37)>'Calcul_Corpo_Loan+1%'!D37*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N38=0,'Calcul_Corpo_Loan+1%'!A38,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Corpo_Loan+1%'!B38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Corpo_Loan+1%'!D38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Corpo_Loan+1%'!E38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",'Calcul_Corpo_Loan+1%'!G38)","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S38,'Calcul_Corpo_Loan+1%'!I38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y38,F38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T38,'Calcul_Corpo_Loan+1%'!J38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U38,'Calcul_Corpo_Loan+1%'!K38))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD38,'Calcul_Corpo_Loan+1%'!AF38))","v":{"$error":"#VALUE!"}},{"$f":"IF(A38=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB38,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N37=1,1,IF('Calcul_Corpo_Loan+1%'!A38=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T38,'Calcul_Corpo_Loan+1%'!J38)>'Calcul_Corpo_Loan+1%'!D38*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N39=0,'Calcul_Corpo_Loan+1%'!A39,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Corpo_Loan+1%'!B39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Corpo_Loan+1%'!D39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Corpo_Loan+1%'!E39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",'Calcul_Corpo_Loan+1%'!G39)","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S39,'Calcul_Corpo_Loan+1%'!I39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y39,F39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T39,'Calcul_Corpo_Loan+1%'!J39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U39,'Calcul_Corpo_Loan+1%'!K39))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD39,'Calcul_Corpo_Loan+1%'!AF39))","v":{"$error":"#VALUE!"}},{"$f":"IF(A39=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB39,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N38=1,1,IF('Calcul_Corpo_Loan+1%'!A39=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T39,'Calcul_Corpo_Loan+1%'!J39)>'Calcul_Corpo_Loan+1%'!D39*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N40=0,'Calcul_Corpo_Loan+1%'!A40,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Corpo_Loan+1%'!B40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Corpo_Loan+1%'!D40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Corpo_Loan+1%'!E40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",'Calcul_Corpo_Loan+1%'!G40)","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S40,'Calcul_Corpo_Loan+1%'!I40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y40,F40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T40,'Calcul_Corpo_Loan+1%'!J40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U40,'Calcul_Corpo_Loan+1%'!K40))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD40,'Calcul_Corpo_Loan+1%'!AF40))","v":{"$error":"#VALUE!"}},{"$f":"IF(A40=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB40,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N39=1,1,IF('Calcul_Corpo_Loan+1%'!A40=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T40,'Calcul_Corpo_Loan+1%'!J40)>'Calcul_Corpo_Loan+1%'!D40*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N41=0,'Calcul_Corpo_Loan+1%'!A41,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Corpo_Loan+1%'!B41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Corpo_Loan+1%'!D41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Corpo_Loan+1%'!E41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",'Calcul_Corpo_Loan+1%'!G41)","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S41,'Calcul_Corpo_Loan+1%'!I41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y41,F41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T41,'Calcul_Corpo_Loan+1%'!J41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U41,'Calcul_Corpo_Loan+1%'!K41))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD41,'Calcul_Corpo_Loan+1%'!AF41))","v":{"$error":"#VALUE!"}},{"$f":"IF(A41=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB41,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N40=1,1,IF('Calcul_Corpo_Loan+1%'!A41=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T41,'Calcul_Corpo_Loan+1%'!J41)>'Calcul_Corpo_Loan+1%'!D41*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N42=0,'Calcul_Corpo_Loan+1%'!A42,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Corpo_Loan+1%'!B42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Corpo_Loan+1%'!D42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Corpo_Loan+1%'!E42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",'Calcul_Corpo_Loan+1%'!G42)","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S42,'Calcul_Corpo_Loan+1%'!I42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y42,F42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T42,'Calcul_Corpo_Loan+1%'!J42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U42,'Calcul_Corpo_Loan+1%'!K42))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD42,'Calcul_Corpo_Loan+1%'!AF42))","v":{"$error":"#VALUE!"}},{"$f":"IF(A42=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB42,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N41=1,1,IF('Calcul_Corpo_Loan+1%'!A42=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T42,'Calcul_Corpo_Loan+1%'!J42)>'Calcul_Corpo_Loan+1%'!D42*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N43=0,'Calcul_Corpo_Loan+1%'!A43,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Corpo_Loan+1%'!B43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Corpo_Loan+1%'!D43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Corpo_Loan+1%'!E43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",'Calcul_Corpo_Loan+1%'!G43)","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S43,'Calcul_Corpo_Loan+1%'!I43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y43,F43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T43,'Calcul_Corpo_Loan+1%'!J43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U43,'Calcul_Corpo_Loan+1%'!K43))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD43,'Calcul_Corpo_Loan+1%'!AF43))","v":{"$error":"#VALUE!"}},{"$f":"IF(A43=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB43,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N42=1,1,IF('Calcul_Corpo_Loan+1%'!A43=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T43,'Calcul_Corpo_Loan+1%'!J43)>'Calcul_Corpo_Loan+1%'!D43*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N44=0,'Calcul_Corpo_Loan+1%'!A44,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Corpo_Loan+1%'!B44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Corpo_Loan+1%'!D44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Corpo_Loan+1%'!E44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",'Calcul_Corpo_Loan+1%'!G44)","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S44,'Calcul_Corpo_Loan+1%'!I44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y44,F44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T44,'Calcul_Corpo_Loan+1%'!J44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U44,'Calcul_Corpo_Loan+1%'!K44))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD44,'Calcul_Corpo_Loan+1%'!AF44))","v":{"$error":"#VALUE!"}},{"$f":"IF(A44=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB44,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N43=1,1,IF('Calcul_Corpo_Loan+1%'!A44=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T44,'Calcul_Corpo_Loan+1%'!J44)>'Calcul_Corpo_Loan+1%'!D44*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N45=0,'Calcul_Corpo_Loan+1%'!A45,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Corpo_Loan+1%'!B45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Corpo_Loan+1%'!D45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Corpo_Loan+1%'!E45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",'Calcul_Corpo_Loan+1%'!G45)","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S45,'Calcul_Corpo_Loan+1%'!I45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y45,F45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T45,'Calcul_Corpo_Loan+1%'!J45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U45,'Calcul_Corpo_Loan+1%'!K45))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD45,'Calcul_Corpo_Loan+1%'!AF45))","v":{"$error":"#VALUE!"}},{"$f":"IF(A45=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB45,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N44=1,1,IF('Calcul_Corpo_Loan+1%'!A45=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T45,'Calcul_Corpo_Loan+1%'!J45)>'Calcul_Corpo_Loan+1%'!D45*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N46=0,'Calcul_Corpo_Loan+1%'!A46,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Corpo_Loan+1%'!B46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Corpo_Loan+1%'!D46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Corpo_Loan+1%'!E46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",'Calcul_Corpo_Loan+1%'!G46)","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S46,'Calcul_Corpo_Loan+1%'!I46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y46,F46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T46,'Calcul_Corpo_Loan+1%'!J46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U46,'Calcul_Corpo_Loan+1%'!K46))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD46,'Calcul_Corpo_Loan+1%'!AF46))","v":{"$error":"#VALUE!"}},{"$f":"IF(A46=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB46,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N45=1,1,IF('Calcul_Corpo_Loan+1%'!A46=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T46,'Calcul_Corpo_Loan+1%'!J46)>'Calcul_Corpo_Loan+1%'!D46*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N47=0,'Calcul_Corpo_Loan+1%'!A47,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Corpo_Loan+1%'!B47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Corpo_Loan+1%'!D47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Corpo_Loan+1%'!E47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",'Calcul_Corpo_Loan+1%'!G47)","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S47,'Calcul_Corpo_Loan+1%'!I47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y47,F47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T47,'Calcul_Corpo_Loan+1%'!J47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U47,'Calcul_Corpo_Loan+1%'!K47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD47,'Calcul_Corpo_Loan+1%'!AF47))","v":{"$error":"#VALUE!"}},{"$f":"IF(A47=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB47,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N46=1,1,IF('Calcul_Corpo_Loan+1%'!A47=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T47,'Calcul_Corpo_Loan+1%'!J47)>'Calcul_Corpo_Loan+1%'!D47*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N48=0,'Calcul_Corpo_Loan+1%'!A48,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Corpo_Loan+1%'!B48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Corpo_Loan+1%'!D48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Corpo_Loan+1%'!E48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",'Calcul_Corpo_Loan+1%'!G48)","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S48,'Calcul_Corpo_Loan+1%'!I48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y48,F48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T48,'Calcul_Corpo_Loan+1%'!J48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U48,'Calcul_Corpo_Loan+1%'!K48))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD48,'Calcul_Corpo_Loan+1%'!AF48))","v":{"$error":"#VALUE!"}},{"$f":"IF(A48=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB48,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N47=1,1,IF('Calcul_Corpo_Loan+1%'!A48=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T48,'Calcul_Corpo_Loan+1%'!J48)>'Calcul_Corpo_Loan+1%'!D48*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N49=0,'Calcul_Corpo_Loan+1%'!A49,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Corpo_Loan+1%'!B49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Corpo_Loan+1%'!D49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Corpo_Loan+1%'!E49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",'Calcul_Corpo_Loan+1%'!G49)","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S49,'Calcul_Corpo_Loan+1%'!I49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y49,F49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T49,'Calcul_Corpo_Loan+1%'!J49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U49,'Calcul_Corpo_Loan+1%'!K49))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD49,'Calcul_Corpo_Loan+1%'!AF49))","v":{"$error":"#VALUE!"}},{"$f":"IF(A49=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB49,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N48=1,1,IF('Calcul_Corpo_Loan+1%'!A49=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T49,'Calcul_Corpo_Loan+1%'!J49)>'Calcul_Corpo_Loan+1%'!D49*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N50=0,'Calcul_Corpo_Loan+1%'!A50,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Corpo_Loan+1%'!B50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Corpo_Loan+1%'!D50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Corpo_Loan+1%'!E50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",'Calcul_Corpo_Loan+1%'!G50)","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S50,'Calcul_Corpo_Loan+1%'!I50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y50,F50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T50,'Calcul_Corpo_Loan+1%'!J50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U50,'Calcul_Corpo_Loan+1%'!K50))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD50,'Calcul_Corpo_Loan+1%'!AF50))","v":{"$error":"#VALUE!"}},{"$f":"IF(A50=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB50,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N49=1,1,IF('Calcul_Corpo_Loan+1%'!A50=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T50,'Calcul_Corpo_Loan+1%'!J50)>'Calcul_Corpo_Loan+1%'!D50*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N51=0,'Calcul_Corpo_Loan+1%'!A51,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Corpo_Loan+1%'!B51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Corpo_Loan+1%'!D51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Corpo_Loan+1%'!E51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",'Calcul_Corpo_Loan+1%'!G51)","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S51,'Calcul_Corpo_Loan+1%'!I51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y51,F51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T51,'Calcul_Corpo_Loan+1%'!J51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U51,'Calcul_Corpo_Loan+1%'!K51))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD51,'Calcul_Corpo_Loan+1%'!AF51))","v":{"$error":"#VALUE!"}},{"$f":"IF(A51=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB51,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N50=1,1,IF('Calcul_Corpo_Loan+1%'!A51=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T51,'Calcul_Corpo_Loan+1%'!J51)>'Calcul_Corpo_Loan+1%'!D51*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N52=0,'Calcul_Corpo_Loan+1%'!A52,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Corpo_Loan+1%'!B52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Corpo_Loan+1%'!D52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Corpo_Loan+1%'!E52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",'Calcul_Corpo_Loan+1%'!G52)","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S52,'Calcul_Corpo_Loan+1%'!I52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y52,F52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T52,'Calcul_Corpo_Loan+1%'!J52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U52,'Calcul_Corpo_Loan+1%'!K52))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD52,'Calcul_Corpo_Loan+1%'!AF52))","v":{"$error":"#VALUE!"}},{"$f":"IF(A52=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB52,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N51=1,1,IF('Calcul_Corpo_Loan+1%'!A52=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T52,'Calcul_Corpo_Loan+1%'!J52)>'Calcul_Corpo_Loan+1%'!D52*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N53=0,'Calcul_Corpo_Loan+1%'!A53,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Corpo_Loan+1%'!B53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Corpo_Loan+1%'!D53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Corpo_Loan+1%'!E53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",'Calcul_Corpo_Loan+1%'!G53)","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S53,'Calcul_Corpo_Loan+1%'!I53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y53,F53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T53,'Calcul_Corpo_Loan+1%'!J53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U53,'Calcul_Corpo_Loan+1%'!K53))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD53,'Calcul_Corpo_Loan+1%'!AF53))","v":{"$error":"#VALUE!"}},{"$f":"IF(A53=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB53,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N52=1,1,IF('Calcul_Corpo_Loan+1%'!A53=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T53,'Calcul_Corpo_Loan+1%'!J53)>'Calcul_Corpo_Loan+1%'!D53*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N54=0,'Calcul_Corpo_Loan+1%'!A54,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Corpo_Loan+1%'!B54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Corpo_Loan+1%'!D54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Corpo_Loan+1%'!E54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",'Calcul_Corpo_Loan+1%'!G54)","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S54,'Calcul_Corpo_Loan+1%'!I54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y54,F54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T54,'Calcul_Corpo_Loan+1%'!J54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U54,'Calcul_Corpo_Loan+1%'!K54))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD54,'Calcul_Corpo_Loan+1%'!AF54))","v":{"$error":"#VALUE!"}},{"$f":"IF(A54=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB54,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N53=1,1,IF('Calcul_Corpo_Loan+1%'!A54=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T54,'Calcul_Corpo_Loan+1%'!J54)>'Calcul_Corpo_Loan+1%'!D54*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N55=0,'Calcul_Corpo_Loan+1%'!A55,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Corpo_Loan+1%'!B55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Corpo_Loan+1%'!D55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Corpo_Loan+1%'!E55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",'Calcul_Corpo_Loan+1%'!G55)","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S55,'Calcul_Corpo_Loan+1%'!I55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y55,F55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T55,'Calcul_Corpo_Loan+1%'!J55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U55,'Calcul_Corpo_Loan+1%'!K55))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD55,'Calcul_Corpo_Loan+1%'!AF55))","v":{"$error":"#VALUE!"}},{"$f":"IF(A55=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB55,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N54=1,1,IF('Calcul_Corpo_Loan+1%'!A55=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T55,'Calcul_Corpo_Loan+1%'!J55)>'Calcul_Corpo_Loan+1%'!D55*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N56=0,'Calcul_Corpo_Loan+1%'!A56,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Corpo_Loan+1%'!B56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Corpo_Loan+1%'!D56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Corpo_Loan+1%'!E56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",'Calcul_Corpo_Loan+1%'!G56)","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S56,'Calcul_Corpo_Loan+1%'!I56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y56,F56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T56,'Calcul_Corpo_Loan+1%'!J56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U56,'Calcul_Corpo_Loan+1%'!K56))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD56,'Calcul_Corpo_Loan+1%'!AF56))","v":{"$error":"#VALUE!"}},{"$f":"IF(A56=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB56,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N55=1,1,IF('Calcul_Corpo_Loan+1%'!A56=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T56,'Calcul_Corpo_Loan+1%'!J56)>'Calcul_Corpo_Loan+1%'!D56*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N57=0,'Calcul_Corpo_Loan+1%'!A57,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Corpo_Loan+1%'!B57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Corpo_Loan+1%'!D57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Corpo_Loan+1%'!E57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",'Calcul_Corpo_Loan+1%'!G57)","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S57,'Calcul_Corpo_Loan+1%'!I57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y57,F57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T57,'Calcul_Corpo_Loan+1%'!J57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U57,'Calcul_Corpo_Loan+1%'!K57))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD57,'Calcul_Corpo_Loan+1%'!AF57))","v":{"$error":"#VALUE!"}},{"$f":"IF(A57=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB57,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N56=1,1,IF('Calcul_Corpo_Loan+1%'!A57=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T57,'Calcul_Corpo_Loan+1%'!J57)>'Calcul_Corpo_Loan+1%'!D57*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N58=0,'Calcul_Corpo_Loan+1%'!A58,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Corpo_Loan+1%'!B58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Corpo_Loan+1%'!D58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Corpo_Loan+1%'!E58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",'Calcul_Corpo_Loan+1%'!G58)","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S58,'Calcul_Corpo_Loan+1%'!I58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y58,F58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T58,'Calcul_Corpo_Loan+1%'!J58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U58,'Calcul_Corpo_Loan+1%'!K58))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD58,'Calcul_Corpo_Loan+1%'!AF58))","v":{"$error":"#VALUE!"}},{"$f":"IF(A58=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB58,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N57=1,1,IF('Calcul_Corpo_Loan+1%'!A58=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T58,'Calcul_Corpo_Loan+1%'!J58)>'Calcul_Corpo_Loan+1%'!D58*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N59=0,'Calcul_Corpo_Loan+1%'!A59,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Corpo_Loan+1%'!B59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Corpo_Loan+1%'!D59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Corpo_Loan+1%'!E59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",'Calcul_Corpo_Loan+1%'!G59)","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S59,'Calcul_Corpo_Loan+1%'!I59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y59,F59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T59,'Calcul_Corpo_Loan+1%'!J59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U59,'Calcul_Corpo_Loan+1%'!K59))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD59,'Calcul_Corpo_Loan+1%'!AF59))","v":{"$error":"#VALUE!"}},{"$f":"IF(A59=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB59,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N58=1,1,IF('Calcul_Corpo_Loan+1%'!A59=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T59,'Calcul_Corpo_Loan+1%'!J59)>'Calcul_Corpo_Loan+1%'!D59*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N60=0,'Calcul_Corpo_Loan+1%'!A60,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Corpo_Loan+1%'!B60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Corpo_Loan+1%'!D60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Corpo_Loan+1%'!E60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",'Calcul_Corpo_Loan+1%'!G60)","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S60,'Calcul_Corpo_Loan+1%'!I60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y60,F60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T60,'Calcul_Corpo_Loan+1%'!J60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U60,'Calcul_Corpo_Loan+1%'!K60))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD60,'Calcul_Corpo_Loan+1%'!AF60))","v":{"$error":"#VALUE!"}},{"$f":"IF(A60=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB60,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N59=1,1,IF('Calcul_Corpo_Loan+1%'!A60=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T60,'Calcul_Corpo_Loan+1%'!J60)>'Calcul_Corpo_Loan+1%'!D60*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N61=0,'Calcul_Corpo_Loan+1%'!A61,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Corpo_Loan+1%'!B61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Corpo_Loan+1%'!D61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Corpo_Loan+1%'!E61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",'Calcul_Corpo_Loan+1%'!G61)","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S61,'Calcul_Corpo_Loan+1%'!I61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y61,F61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T61,'Calcul_Corpo_Loan+1%'!J61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U61,'Calcul_Corpo_Loan+1%'!K61))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD61,'Calcul_Corpo_Loan+1%'!AF61))","v":{"$error":"#VALUE!"}},{"$f":"IF(A61=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB61,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N60=1,1,IF('Calcul_Corpo_Loan+1%'!A61=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T61,'Calcul_Corpo_Loan+1%'!J61)>'Calcul_Corpo_Loan+1%'!D61*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N62=0,'Calcul_Corpo_Loan+1%'!A62,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Corpo_Loan+1%'!B62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Corpo_Loan+1%'!D62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Corpo_Loan+1%'!E62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",'Calcul_Corpo_Loan+1%'!G62)","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S62,'Calcul_Corpo_Loan+1%'!I62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y62,F62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T62,'Calcul_Corpo_Loan+1%'!J62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U62,'Calcul_Corpo_Loan+1%'!K62))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD62,'Calcul_Corpo_Loan+1%'!AF62))","v":{"$error":"#VALUE!"}},{"$f":"IF(A62=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB62,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N61=1,1,IF('Calcul_Corpo_Loan+1%'!A62=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T62,'Calcul_Corpo_Loan+1%'!J62)>'Calcul_Corpo_Loan+1%'!D62*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N63=0,'Calcul_Corpo_Loan+1%'!A63,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Corpo_Loan+1%'!B63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Corpo_Loan+1%'!D63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Corpo_Loan+1%'!E63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",'Calcul_Corpo_Loan+1%'!G63)","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S63,'Calcul_Corpo_Loan+1%'!I63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y63,F63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T63,'Calcul_Corpo_Loan+1%'!J63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U63,'Calcul_Corpo_Loan+1%'!K63))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD63,'Calcul_Corpo_Loan+1%'!AF63))","v":{"$error":"#VALUE!"}},{"$f":"IF(A63=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB63,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N62=1,1,IF('Calcul_Corpo_Loan+1%'!A63=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T63,'Calcul_Corpo_Loan+1%'!J63)>'Calcul_Corpo_Loan+1%'!D63*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N64=0,'Calcul_Corpo_Loan+1%'!A64,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Corpo_Loan+1%'!B64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Corpo_Loan+1%'!D64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Corpo_Loan+1%'!E64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",'Calcul_Corpo_Loan+1%'!G64)","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S64,'Calcul_Corpo_Loan+1%'!I64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y64,F64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T64,'Calcul_Corpo_Loan+1%'!J64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U64,'Calcul_Corpo_Loan+1%'!K64))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD64,'Calcul_Corpo_Loan+1%'!AF64))","v":{"$error":"#VALUE!"}},{"$f":"IF(A64=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB64,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N63=1,1,IF('Calcul_Corpo_Loan+1%'!A64=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T64,'Calcul_Corpo_Loan+1%'!J64)>'Calcul_Corpo_Loan+1%'!D64*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N65=0,'Calcul_Corpo_Loan+1%'!A65,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Corpo_Loan+1%'!B65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Corpo_Loan+1%'!D65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Corpo_Loan+1%'!E65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",'Calcul_Corpo_Loan+1%'!G65)","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S65,'Calcul_Corpo_Loan+1%'!I65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y65,F65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T65,'Calcul_Corpo_Loan+1%'!J65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U65,'Calcul_Corpo_Loan+1%'!K65))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD65,'Calcul_Corpo_Loan+1%'!AF65))","v":{"$error":"#VALUE!"}},{"$f":"IF(A65=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB65,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N64=1,1,IF('Calcul_Corpo_Loan+1%'!A65=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T65,'Calcul_Corpo_Loan+1%'!J65)>'Calcul_Corpo_Loan+1%'!D65*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N66=0,'Calcul_Corpo_Loan+1%'!A66,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Corpo_Loan+1%'!B66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Corpo_Loan+1%'!D66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Corpo_Loan+1%'!E66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",'Calcul_Corpo_Loan+1%'!G66)","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S66,'Calcul_Corpo_Loan+1%'!I66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y66,F66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T66,'Calcul_Corpo_Loan+1%'!J66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U66,'Calcul_Corpo_Loan+1%'!K66))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD66,'Calcul_Corpo_Loan+1%'!AF66))","v":{"$error":"#VALUE!"}},{"$f":"IF(A66=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB66,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N65=1,1,IF('Calcul_Corpo_Loan+1%'!A66=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T66,'Calcul_Corpo_Loan+1%'!J66)>'Calcul_Corpo_Loan+1%'!D66*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N67=0,'Calcul_Corpo_Loan+1%'!A67,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Corpo_Loan+1%'!B67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Corpo_Loan+1%'!D67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Corpo_Loan+1%'!E67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",'Calcul_Corpo_Loan+1%'!G67)","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S67,'Calcul_Corpo_Loan+1%'!I67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y67,F67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T67,'Calcul_Corpo_Loan+1%'!J67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U67,'Calcul_Corpo_Loan+1%'!K67))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD67,'Calcul_Corpo_Loan+1%'!AF67))","v":{"$error":"#VALUE!"}},{"$f":"IF(A67=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB67,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N66=1,1,IF('Calcul_Corpo_Loan+1%'!A67=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T67,'Calcul_Corpo_Loan+1%'!J67)>'Calcul_Corpo_Loan+1%'!D67*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N68=0,'Calcul_Corpo_Loan+1%'!A68,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Corpo_Loan+1%'!B68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Corpo_Loan+1%'!D68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Corpo_Loan+1%'!E68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",'Calcul_Corpo_Loan+1%'!G68)","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S68,'Calcul_Corpo_Loan+1%'!I68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y68,F68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T68,'Calcul_Corpo_Loan+1%'!J68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U68,'Calcul_Corpo_Loan+1%'!K68))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD68,'Calcul_Corpo_Loan+1%'!AF68))","v":{"$error":"#VALUE!"}},{"$f":"IF(A68=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB68,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N67=1,1,IF('Calcul_Corpo_Loan+1%'!A68=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T68,'Calcul_Corpo_Loan+1%'!J68)>'Calcul_Corpo_Loan+1%'!D68*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N69=0,'Calcul_Corpo_Loan+1%'!A69,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Corpo_Loan+1%'!B69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Corpo_Loan+1%'!D69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Corpo_Loan+1%'!E69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",'Calcul_Corpo_Loan+1%'!G69)","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S69,'Calcul_Corpo_Loan+1%'!I69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y69,F69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T69,'Calcul_Corpo_Loan+1%'!J69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U69,'Calcul_Corpo_Loan+1%'!K69))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD69,'Calcul_Corpo_Loan+1%'!AF69))","v":{"$error":"#VALUE!"}},{"$f":"IF(A69=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB69,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N68=1,1,IF('Calcul_Corpo_Loan+1%'!A69=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T69,'Calcul_Corpo_Loan+1%'!J69)>'Calcul_Corpo_Loan+1%'!D69*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N70=0,'Calcul_Corpo_Loan+1%'!A70,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Corpo_Loan+1%'!B70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Corpo_Loan+1%'!D70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Corpo_Loan+1%'!E70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",'Calcul_Corpo_Loan+1%'!G70)","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S70,'Calcul_Corpo_Loan+1%'!I70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y70,F70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T70,'Calcul_Corpo_Loan+1%'!J70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U70,'Calcul_Corpo_Loan+1%'!K70))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD70,'Calcul_Corpo_Loan+1%'!AF70))","v":{"$error":"#VALUE!"}},{"$f":"IF(A70=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB70,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N69=1,1,IF('Calcul_Corpo_Loan+1%'!A70=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T70,'Calcul_Corpo_Loan+1%'!J70)>'Calcul_Corpo_Loan+1%'!D70*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N71=0,'Calcul_Corpo_Loan+1%'!A71,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Corpo_Loan+1%'!B71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Corpo_Loan+1%'!D71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Corpo_Loan+1%'!E71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",'Calcul_Corpo_Loan+1%'!G71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S71,'Calcul_Corpo_Loan+1%'!I71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y71,F71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T71,'Calcul_Corpo_Loan+1%'!J71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U71,'Calcul_Corpo_Loan+1%'!K71))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD71,'Calcul_Corpo_Loan+1%'!AF71))","v":{"$error":"#VALUE!"}},{"$f":"IF(A71=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB71,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N70=1,1,IF('Calcul_Corpo_Loan+1%'!A71=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T71,'Calcul_Corpo_Loan+1%'!J71)>'Calcul_Corpo_Loan+1%'!D71*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N72=0,'Calcul_Corpo_Loan+1%'!A72,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Corpo_Loan+1%'!B72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Corpo_Loan+1%'!D72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Corpo_Loan+1%'!E72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",'Calcul_Corpo_Loan+1%'!G72)","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S72,'Calcul_Corpo_Loan+1%'!I72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y72,F72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T72,'Calcul_Corpo_Loan+1%'!J72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U72,'Calcul_Corpo_Loan+1%'!K72))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD72,'Calcul_Corpo_Loan+1%'!AF72))","v":{"$error":"#VALUE!"}},{"$f":"IF(A72=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB72,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N71=1,1,IF('Calcul_Corpo_Loan+1%'!A72=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T72,'Calcul_Corpo_Loan+1%'!J72)>'Calcul_Corpo_Loan+1%'!D72*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N73=0,'Calcul_Corpo_Loan+1%'!A73,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Corpo_Loan+1%'!B73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Corpo_Loan+1%'!D73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Corpo_Loan+1%'!E73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",'Calcul_Corpo_Loan+1%'!G73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S73,'Calcul_Corpo_Loan+1%'!I73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y73,F73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T73,'Calcul_Corpo_Loan+1%'!J73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",H73/C73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U73,'Calcul_Corpo_Loan+1%'!K73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",D73-H73)","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD73,'Calcul_Corpo_Loan+1%'!AF73))","v":{"$error":"#VALUE!"}},{"$f":"IF(A73=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB73,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N72=1,1,IF('Calcul_Corpo_Loan+1%'!A73=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T73,'Calcul_Corpo_Loan+1%'!J73)>'Calcul_Corpo_Loan+1%'!D73*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N74=0,'Calcul_Corpo_Loan+1%'!A74,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Corpo_Loan+1%'!B74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Corpo_Loan+1%'!D74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Corpo_Loan+1%'!E74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",'Calcul_Corpo_Loan+1%'!G74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S74,'Calcul_Corpo_Loan+1%'!I74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y74,F74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T74,'Calcul_Corpo_Loan+1%'!J74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U74,'Calcul_Corpo_Loan+1%'!K74))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD74,'Calcul_Corpo_Loan+1%'!AF74))","v":{"$error":"#VALUE!"}},{"$f":"IF(A74=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB74,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N73=1,1,IF('Calcul_Corpo_Loan+1%'!A74=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T74,'Calcul_Corpo_Loan+1%'!J74)>'Calcul_Corpo_Loan+1%'!D74*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$f":"O73+1","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(N75=0,'Calcul_Corpo_Loan+1%'!A75,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Corpo_Loan+1%'!B75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Corpo_Loan+1%'!D75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Corpo_Loan+1%'!E75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",'Calcul_Corpo_Loan+1%'!G75)","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S75,'Calcul_Corpo_Loan+1%'!I75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y75,F75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T75,'Calcul_Corpo_Loan+1%'!J75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U75,'Calcul_Corpo_Loan+1%'!K75))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD75,'Calcul_Corpo_Loan+1%'!AF75))","v":{"$error":"#VALUE!"}},{"$f":"IF(A75=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB75,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N74=1,1,IF('Calcul_Corpo_Loan+1%'!A75=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T75,'Calcul_Corpo_Loan+1%'!J75)>'Calcul_Corpo_Loan+1%'!D75*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N76=0,'Calcul_Corpo_Loan+1%'!A76,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Corpo_Loan+1%'!B76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Corpo_Loan+1%'!D76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Corpo_Loan+1%'!E76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",'Calcul_Corpo_Loan+1%'!G76)","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S76,'Calcul_Corpo_Loan+1%'!I76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y76,F76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T76,'Calcul_Corpo_Loan+1%'!J76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U76,'Calcul_Corpo_Loan+1%'!K76))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD76,'Calcul_Corpo_Loan+1%'!AF76))","v":{"$error":"#VALUE!"}},{"$f":"IF(A76=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB76,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N75=1,1,IF('Calcul_Corpo_Loan+1%'!A76=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T76,'Calcul_Corpo_Loan+1%'!J76)>'Calcul_Corpo_Loan+1%'!D76*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N77=0,'Calcul_Corpo_Loan+1%'!A77,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Corpo_Loan+1%'!B77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Corpo_Loan+1%'!D77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Corpo_Loan+1%'!E77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",'Calcul_Corpo_Loan+1%'!G77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S77,'Calcul_Corpo_Loan+1%'!I77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y77,F77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T77,'Calcul_Corpo_Loan+1%'!J77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U77,'Calcul_Corpo_Loan+1%'!K77))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD77,'Calcul_Corpo_Loan+1%'!AF77))","v":{"$error":"#VALUE!"}},{"$f":"IF(A77=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB77,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N76=1,1,IF('Calcul_Corpo_Loan+1%'!A77=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T77,'Calcul_Corpo_Loan+1%'!J77)>'Calcul_Corpo_Loan+1%'!D77*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N78=0,'Calcul_Corpo_Loan+1%'!A78,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Corpo_Loan+1%'!B78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Corpo_Loan+1%'!D78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Corpo_Loan+1%'!E78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",'Calcul_Corpo_Loan+1%'!G78)","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S78,'Calcul_Corpo_Loan+1%'!I78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y78,F78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T78,'Calcul_Corpo_Loan+1%'!J78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U78,'Calcul_Corpo_Loan+1%'!K78))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD78,'Calcul_Corpo_Loan+1%'!AF78))","v":{"$error":"#VALUE!"}},{"$f":"IF(A78=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB78,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N77=1,1,IF('Calcul_Corpo_Loan+1%'!A78=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T78,'Calcul_Corpo_Loan+1%'!J78)>'Calcul_Corpo_Loan+1%'!D78*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N79=0,'Calcul_Corpo_Loan+1%'!A79,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Corpo_Loan+1%'!B79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Corpo_Loan+1%'!D79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Corpo_Loan+1%'!E79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",'Calcul_Corpo_Loan+1%'!G79)","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S79,'Calcul_Corpo_Loan+1%'!I79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y79,F79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T79,'Calcul_Corpo_Loan+1%'!J79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U79,'Calcul_Corpo_Loan+1%'!K79))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD79,'Calcul_Corpo_Loan+1%'!AF79))","v":{"$error":"#VALUE!"}},{"$f":"IF(A79=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB79,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N78=1,1,IF('Calcul_Corpo_Loan+1%'!A79=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T79,'Calcul_Corpo_Loan+1%'!J79)>'Calcul_Corpo_Loan+1%'!D79*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N80=0,'Calcul_Corpo_Loan+1%'!A80,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Corpo_Loan+1%'!B80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Corpo_Loan+1%'!D80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Corpo_Loan+1%'!E80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",'Calcul_Corpo_Loan+1%'!G80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S80,'Calcul_Corpo_Loan+1%'!I80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y80,F80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T80,'Calcul_Corpo_Loan+1%'!J80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U80,'Calcul_Corpo_Loan+1%'!K80))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD80,'Calcul_Corpo_Loan+1%'!AF80))","v":{"$error":"#VALUE!"}},{"$f":"IF(A80=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB80,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N79=1,1,IF('Calcul_Corpo_Loan+1%'!A80=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T80,'Calcul_Corpo_Loan+1%'!J80)>'Calcul_Corpo_Loan+1%'!D80*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N81=0,'Calcul_Corpo_Loan+1%'!A81,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Corpo_Loan+1%'!B81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Corpo_Loan+1%'!D81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Corpo_Loan+1%'!E81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",'Calcul_Corpo_Loan+1%'!G81)","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S81,'Calcul_Corpo_Loan+1%'!I81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y81,F81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T81,'Calcul_Corpo_Loan+1%'!J81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U81,'Calcul_Corpo_Loan+1%'!K81))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD81,'Calcul_Corpo_Loan+1%'!AF81))","v":{"$error":"#VALUE!"}},{"$f":"IF(A81=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB81,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N80=1,1,IF('Calcul_Corpo_Loan+1%'!A81=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T81,'Calcul_Corpo_Loan+1%'!J81)>'Calcul_Corpo_Loan+1%'!D81*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N82=0,'Calcul_Corpo_Loan+1%'!A82,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Corpo_Loan+1%'!B82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Corpo_Loan+1%'!D82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Corpo_Loan+1%'!E82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",'Calcul_Corpo_Loan+1%'!G82)","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S82,'Calcul_Corpo_Loan+1%'!I82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y82,F82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T82,'Calcul_Corpo_Loan+1%'!J82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U82,'Calcul_Corpo_Loan+1%'!K82))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD82,'Calcul_Corpo_Loan+1%'!AF82))","v":{"$error":"#VALUE!"}},{"$f":"IF(A82=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB82,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N81=1,1,IF('Calcul_Corpo_Loan+1%'!A82=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T82,'Calcul_Corpo_Loan+1%'!J82)>'Calcul_Corpo_Loan+1%'!D82*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N83=0,'Calcul_Corpo_Loan+1%'!A83,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Corpo_Loan+1%'!B83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Corpo_Loan+1%'!D83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Corpo_Loan+1%'!E83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",'Calcul_Corpo_Loan+1%'!G83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S83,'Calcul_Corpo_Loan+1%'!I83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y83,F83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T83,'Calcul_Corpo_Loan+1%'!J83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U83,'Calcul_Corpo_Loan+1%'!K83))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD83,'Calcul_Corpo_Loan+1%'!AF83))","v":{"$error":"#VALUE!"}},{"$f":"IF(A83=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB83,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N82=1,1,IF('Calcul_Corpo_Loan+1%'!A83=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T83,'Calcul_Corpo_Loan+1%'!J83)>'Calcul_Corpo_Loan+1%'!D83*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N84=0,'Calcul_Corpo_Loan+1%'!A84,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Corpo_Loan+1%'!B84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Corpo_Loan+1%'!D84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Corpo_Loan+1%'!E84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",'Calcul_Corpo_Loan+1%'!G84)","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S84,'Calcul_Corpo_Loan+1%'!I84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y84,F84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T84,'Calcul_Corpo_Loan+1%'!J84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U84,'Calcul_Corpo_Loan+1%'!K84))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD84,'Calcul_Corpo_Loan+1%'!AF84))","v":{"$error":"#VALUE!"}},{"$f":"IF(A84=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB84,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N83=1,1,IF('Calcul_Corpo_Loan+1%'!A84=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T84,'Calcul_Corpo_Loan+1%'!J84)>'Calcul_Corpo_Loan+1%'!D84*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N85=0,'Calcul_Corpo_Loan+1%'!A85,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Corpo_Loan+1%'!B85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Corpo_Loan+1%'!D85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Corpo_Loan+1%'!E85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",'Calcul_Corpo_Loan+1%'!G85)","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S85,'Calcul_Corpo_Loan+1%'!I85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y85,F85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T85,'Calcul_Corpo_Loan+1%'!J85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U85,'Calcul_Corpo_Loan+1%'!K85))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD85,'Calcul_Corpo_Loan+1%'!AF85))","v":{"$error":"#VALUE!"}},{"$f":"IF(A85=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB85,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N84=1,1,IF('Calcul_Corpo_Loan+1%'!A85=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T85,'Calcul_Corpo_Loan+1%'!J85)>'Calcul_Corpo_Loan+1%'!D85*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N86=0,'Calcul_Corpo_Loan+1%'!A86,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Corpo_Loan+1%'!B86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Corpo_Loan+1%'!D86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Corpo_Loan+1%'!E86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",'Calcul_Corpo_Loan+1%'!G86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S86,'Calcul_Corpo_Loan+1%'!I86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y86,F86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T86,'Calcul_Corpo_Loan+1%'!J86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U86,'Calcul_Corpo_Loan+1%'!K86))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD86,'Calcul_Corpo_Loan+1%'!AF86))","v":{"$error":"#VALUE!"}},{"$f":"IF(A86=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB86,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N85=1,1,IF('Calcul_Corpo_Loan+1%'!A86=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T86,'Calcul_Corpo_Loan+1%'!J86)>'Calcul_Corpo_Loan+1%'!D86*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N87=0,'Calcul_Corpo_Loan+1%'!A87,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Corpo_Loan+1%'!B87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Corpo_Loan+1%'!D87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Corpo_Loan+1%'!E87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",'Calcul_Corpo_Loan+1%'!G87)","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S87,'Calcul_Corpo_Loan+1%'!I87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y87,F87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T87,'Calcul_Corpo_Loan+1%'!J87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U87,'Calcul_Corpo_Loan+1%'!K87))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD87,'Calcul_Corpo_Loan+1%'!AF87))","v":{"$error":"#VALUE!"}},{"$f":"IF(A87=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB87,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N86=1,1,IF('Calcul_Corpo_Loan+1%'!A87=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T87,'Calcul_Corpo_Loan+1%'!J87)>'Calcul_Corpo_Loan+1%'!D87*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N88=0,'Calcul_Corpo_Loan+1%'!A88,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Corpo_Loan+1%'!B88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Corpo_Loan+1%'!D88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Corpo_Loan+1%'!E88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",'Calcul_Corpo_Loan+1%'!G88)","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S88,'Calcul_Corpo_Loan+1%'!I88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y88,F88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T88,'Calcul_Corpo_Loan+1%'!J88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U88,'Calcul_Corpo_Loan+1%'!K88))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD88,'Calcul_Corpo_Loan+1%'!AF88))","v":{"$error":"#VALUE!"}},{"$f":"IF(A88=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB88,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N87=1,1,IF('Calcul_Corpo_Loan+1%'!A88=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T88,'Calcul_Corpo_Loan+1%'!J88)>'Calcul_Corpo_Loan+1%'!D88*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N89=0,'Calcul_Corpo_Loan+1%'!A89,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Corpo_Loan+1%'!B89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Corpo_Loan+1%'!D89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Corpo_Loan+1%'!E89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",'Calcul_Corpo_Loan+1%'!G89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S89,'Calcul_Corpo_Loan+1%'!I89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y89,F89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T89,'Calcul_Corpo_Loan+1%'!J89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U89,'Calcul_Corpo_Loan+1%'!K89))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD89,'Calcul_Corpo_Loan+1%'!AF89))","v":{"$error":"#VALUE!"}},{"$f":"IF(A89=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB89,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N88=1,1,IF('Calcul_Corpo_Loan+1%'!A89=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T89,'Calcul_Corpo_Loan+1%'!J89)>'Calcul_Corpo_Loan+1%'!D89*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N90=0,'Calcul_Corpo_Loan+1%'!A90,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Corpo_Loan+1%'!B90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Corpo_Loan+1%'!D90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Corpo_Loan+1%'!E90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",'Calcul_Corpo_Loan+1%'!G90)","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S90,'Calcul_Corpo_Loan+1%'!I90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y90,F90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T90,'Calcul_Corpo_Loan+1%'!J90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U90,'Calcul_Corpo_Loan+1%'!K90))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD90,'Calcul_Corpo_Loan+1%'!AF90))","v":{"$error":"#VALUE!"}},{"$f":"IF(A90=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB90,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N89=1,1,IF('Calcul_Corpo_Loan+1%'!A90=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T90,'Calcul_Corpo_Loan+1%'!J90)>'Calcul_Corpo_Loan+1%'!D90*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N91=0,'Calcul_Corpo_Loan+1%'!A91,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Corpo_Loan+1%'!B91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Corpo_Loan+1%'!D91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Corpo_Loan+1%'!E91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",'Calcul_Corpo_Loan+1%'!G91)","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S91,'Calcul_Corpo_Loan+1%'!I91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y91,F91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T91,'Calcul_Corpo_Loan+1%'!J91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U91,'Calcul_Corpo_Loan+1%'!K91))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD91,'Calcul_Corpo_Loan+1%'!AF91))","v":{"$error":"#VALUE!"}},{"$f":"IF(A91=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB91,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N90=1,1,IF('Calcul_Corpo_Loan+1%'!A91=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T91,'Calcul_Corpo_Loan+1%'!J91)>'Calcul_Corpo_Loan+1%'!D91*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N92=0,'Calcul_Corpo_Loan+1%'!A92,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Corpo_Loan+1%'!B92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Corpo_Loan+1%'!D92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Corpo_Loan+1%'!E92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",'Calcul_Corpo_Loan+1%'!G92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S92,'Calcul_Corpo_Loan+1%'!I92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y92,F92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T92,'Calcul_Corpo_Loan+1%'!J92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U92,'Calcul_Corpo_Loan+1%'!K92))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD92,'Calcul_Corpo_Loan+1%'!AF92))","v":{"$error":"#VALUE!"}},{"$f":"IF(A92=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB92,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N91=1,1,IF('Calcul_Corpo_Loan+1%'!A92=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T92,'Calcul_Corpo_Loan+1%'!J92)>'Calcul_Corpo_Loan+1%'!D92*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N93=0,'Calcul_Corpo_Loan+1%'!A93,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Corpo_Loan+1%'!B93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Corpo_Loan+1%'!D93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Corpo_Loan+1%'!E93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",'Calcul_Corpo_Loan+1%'!G93)","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S93,'Calcul_Corpo_Loan+1%'!I93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y93,F93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T93,'Calcul_Corpo_Loan+1%'!J93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U93,'Calcul_Corpo_Loan+1%'!K93))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD93,'Calcul_Corpo_Loan+1%'!AF93))","v":{"$error":"#VALUE!"}},{"$f":"IF(A93=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB93,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N92=1,1,IF('Calcul_Corpo_Loan+1%'!A93=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T93,'Calcul_Corpo_Loan+1%'!J93)>'Calcul_Corpo_Loan+1%'!D93*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N94=0,'Calcul_Corpo_Loan+1%'!A94,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Corpo_Loan+1%'!B94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Corpo_Loan+1%'!D94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Corpo_Loan+1%'!E94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",'Calcul_Corpo_Loan+1%'!G94)","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S94,'Calcul_Corpo_Loan+1%'!I94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y94,F94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T94,'Calcul_Corpo_Loan+1%'!J94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U94,'Calcul_Corpo_Loan+1%'!K94))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD94,'Calcul_Corpo_Loan+1%'!AF94))","v":{"$error":"#VALUE!"}},{"$f":"IF(A94=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB94,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N93=1,1,IF('Calcul_Corpo_Loan+1%'!A94=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T94,'Calcul_Corpo_Loan+1%'!J94)>'Calcul_Corpo_Loan+1%'!D94*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N95=0,'Calcul_Corpo_Loan+1%'!A95,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Corpo_Loan+1%'!B95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Corpo_Loan+1%'!D95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Corpo_Loan+1%'!E95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",'Calcul_Corpo_Loan+1%'!G95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S95,'Calcul_Corpo_Loan+1%'!I95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y95,F95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T95,'Calcul_Corpo_Loan+1%'!J95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U95,'Calcul_Corpo_Loan+1%'!K95))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD95,'Calcul_Corpo_Loan+1%'!AF95))","v":{"$error":"#VALUE!"}},{"$f":"IF(A95=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB95,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N94=1,1,IF('Calcul_Corpo_Loan+1%'!A95=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T95,'Calcul_Corpo_Loan+1%'!J95)>'Calcul_Corpo_Loan+1%'!D95*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N96=0,'Calcul_Corpo_Loan+1%'!A96,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Corpo_Loan+1%'!B96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Corpo_Loan+1%'!D96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Corpo_Loan+1%'!E96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",'Calcul_Corpo_Loan+1%'!G96)","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S96,'Calcul_Corpo_Loan+1%'!I96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y96,F96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T96,'Calcul_Corpo_Loan+1%'!J96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U96,'Calcul_Corpo_Loan+1%'!K96))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD96,'Calcul_Corpo_Loan+1%'!AF96))","v":{"$error":"#VALUE!"}},{"$f":"IF(A96=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB96,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N95=1,1,IF('Calcul_Corpo_Loan+1%'!A96=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T96,'Calcul_Corpo_Loan+1%'!J96)>'Calcul_Corpo_Loan+1%'!D96*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N97=0,'Calcul_Corpo_Loan+1%'!A97,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Corpo_Loan+1%'!B97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Corpo_Loan+1%'!D97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Corpo_Loan+1%'!E97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",'Calcul_Corpo_Loan+1%'!G97)","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S97,'Calcul_Corpo_Loan+1%'!I97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y97,F97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T97,'Calcul_Corpo_Loan+1%'!J97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U97,'Calcul_Corpo_Loan+1%'!K97))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD97,'Calcul_Corpo_Loan+1%'!AF97))","v":{"$error":"#VALUE!"}},{"$f":"IF(A97=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB97,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N96=1,1,IF('Calcul_Corpo_Loan+1%'!A97=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T97,'Calcul_Corpo_Loan+1%'!J97)>'Calcul_Corpo_Loan+1%'!D97*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N98=0,'Calcul_Corpo_Loan+1%'!A98,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Corpo_Loan+1%'!B98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Corpo_Loan+1%'!D98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Corpo_Loan+1%'!E98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",'Calcul_Corpo_Loan+1%'!G98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S98,'Calcul_Corpo_Loan+1%'!I98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y98,F98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T98,'Calcul_Corpo_Loan+1%'!J98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U98,'Calcul_Corpo_Loan+1%'!K98))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD98,'Calcul_Corpo_Loan+1%'!AF98))","v":{"$error":"#VALUE!"}},{"$f":"IF(A98=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB98,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N97=1,1,IF('Calcul_Corpo_Loan+1%'!A98=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T98,'Calcul_Corpo_Loan+1%'!J98)>'Calcul_Corpo_Loan+1%'!D98*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N99=0,'Calcul_Corpo_Loan+1%'!A99,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Corpo_Loan+1%'!B99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Corpo_Loan+1%'!D99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Corpo_Loan+1%'!E99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",'Calcul_Corpo_Loan+1%'!G99)","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S99,'Calcul_Corpo_Loan+1%'!I99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y99,F99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T99,'Calcul_Corpo_Loan+1%'!J99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U99,'Calcul_Corpo_Loan+1%'!K99))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD99,'Calcul_Corpo_Loan+1%'!AF99))","v":{"$error":"#VALUE!"}},{"$f":"IF(A99=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB99,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N98=1,1,IF('Calcul_Corpo_Loan+1%'!A99=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T99,'Calcul_Corpo_Loan+1%'!J99)>'Calcul_Corpo_Loan+1%'!D99*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N100=0,'Calcul_Corpo_Loan+1%'!A100,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Corpo_Loan+1%'!B100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Corpo_Loan+1%'!D100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Corpo_Loan+1%'!E100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",'Calcul_Corpo_Loan+1%'!G100)","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S100,'Calcul_Corpo_Loan+1%'!I100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y100,F100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T100,'Calcul_Corpo_Loan+1%'!J100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U100,'Calcul_Corpo_Loan+1%'!K100))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD100,'Calcul_Corpo_Loan+1%'!AF100))","v":{"$error":"#VALUE!"}},{"$f":"IF(A100=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB100,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N99=1,1,IF('Calcul_Corpo_Loan+1%'!A100=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T100,'Calcul_Corpo_Loan+1%'!J100)>'Calcul_Corpo_Loan+1%'!D100*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N101=0,'Calcul_Corpo_Loan+1%'!A101,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Corpo_Loan+1%'!B101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Corpo_Loan+1%'!D101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Corpo_Loan+1%'!E101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",'Calcul_Corpo_Loan+1%'!G101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S101,'Calcul_Corpo_Loan+1%'!I101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y101,F101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T101,'Calcul_Corpo_Loan+1%'!J101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U101,'Calcul_Corpo_Loan+1%'!K101))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD101,'Calcul_Corpo_Loan+1%'!AF101))","v":{"$error":"#VALUE!"}},{"$f":"IF(A101=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB101,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N100=1,1,IF('Calcul_Corpo_Loan+1%'!A101=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T101,'Calcul_Corpo_Loan+1%'!J101)>'Calcul_Corpo_Loan+1%'!D101*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N102=0,'Calcul_Corpo_Loan+1%'!A102,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Corpo_Loan+1%'!B102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Corpo_Loan+1%'!D102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Corpo_Loan+1%'!E102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",'Calcul_Corpo_Loan+1%'!G102)","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S102,'Calcul_Corpo_Loan+1%'!I102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y102,F102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T102,'Calcul_Corpo_Loan+1%'!J102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U102,'Calcul_Corpo_Loan+1%'!K102))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD102,'Calcul_Corpo_Loan+1%'!AF102))","v":{"$error":"#VALUE!"}},{"$f":"IF(A102=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB102,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N101=1,1,IF('Calcul_Corpo_Loan+1%'!A102=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T102,'Calcul_Corpo_Loan+1%'!J102)>'Calcul_Corpo_Loan+1%'!D102*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N103=0,'Calcul_Corpo_Loan+1%'!A103,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Corpo_Loan+1%'!B103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Corpo_Loan+1%'!D103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Corpo_Loan+1%'!E103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",'Calcul_Corpo_Loan+1%'!G103)","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S103,'Calcul_Corpo_Loan+1%'!I103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y103,F103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T103,'Calcul_Corpo_Loan+1%'!J103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U103,'Calcul_Corpo_Loan+1%'!K103))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD103,'Calcul_Corpo_Loan+1%'!AF103))","v":{"$error":"#VALUE!"}},{"$f":"IF(A103=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB103,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N102=1,1,IF('Calcul_Corpo_Loan+1%'!A103=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T103,'Calcul_Corpo_Loan+1%'!J103)>'Calcul_Corpo_Loan+1%'!D103*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N104=0,'Calcul_Corpo_Loan+1%'!A104,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Corpo_Loan+1%'!B104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Corpo_Loan+1%'!D104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Corpo_Loan+1%'!E104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",'Calcul_Corpo_Loan+1%'!G104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S104,'Calcul_Corpo_Loan+1%'!I104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y104,F104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T104,'Calcul_Corpo_Loan+1%'!J104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U104,'Calcul_Corpo_Loan+1%'!K104))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD104,'Calcul_Corpo_Loan+1%'!AF104))","v":{"$error":"#VALUE!"}},{"$f":"IF(A104=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB104,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N103=1,1,IF('Calcul_Corpo_Loan+1%'!A104=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T104,'Calcul_Corpo_Loan+1%'!J104)>'Calcul_Corpo_Loan+1%'!D104*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N105=0,'Calcul_Corpo_Loan+1%'!A105,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Corpo_Loan+1%'!B105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Corpo_Loan+1%'!D105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Corpo_Loan+1%'!E105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",'Calcul_Corpo_Loan+1%'!G105)","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S105,'Calcul_Corpo_Loan+1%'!I105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y105,F105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T105,'Calcul_Corpo_Loan+1%'!J105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U105,'Calcul_Corpo_Loan+1%'!K105))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD105,'Calcul_Corpo_Loan+1%'!AF105))","v":{"$error":"#VALUE!"}},{"$f":"IF(A105=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB105,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N104=1,1,IF('Calcul_Corpo_Loan+1%'!A105=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T105,'Calcul_Corpo_Loan+1%'!J105)>'Calcul_Corpo_Loan+1%'!D105*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N106=0,'Calcul_Corpo_Loan+1%'!A106,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Corpo_Loan+1%'!B106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Corpo_Loan+1%'!D106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Corpo_Loan+1%'!E106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",'Calcul_Corpo_Loan+1%'!G106)","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S106,'Calcul_Corpo_Loan+1%'!I106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y106,F106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T106,'Calcul_Corpo_Loan+1%'!J106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U106,'Calcul_Corpo_Loan+1%'!K106))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD106,'Calcul_Corpo_Loan+1%'!AF106))","v":{"$error":"#VALUE!"}},{"$f":"IF(A106=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB106,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N105=1,1,IF('Calcul_Corpo_Loan+1%'!A106=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T106,'Calcul_Corpo_Loan+1%'!J106)>'Calcul_Corpo_Loan+1%'!D106*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"IF(N107=0,'Calcul_Corpo_Loan+1%'!A107,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Corpo_Loan+1%'!B107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Corpo_Loan+1%'!D107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Corpo_Loan+1%'!E107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",'Calcul_Corpo_Loan+1%'!G107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!S107,'Calcul_Corpo_Loan+1%'!I107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!Y107,F107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T107,'Calcul_Corpo_Loan+1%'!J107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!U107,'Calcul_Corpo_Loan+1%'!K107))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AD107,'Calcul_Corpo_Loan+1%'!AF107))","v":{"$error":"#VALUE!"}},{"$f":"IF(A107=\"\",\"\",IF(OR('Parameters Corpo'!$C$40=\"Corporation\",'Parameters Corpo'!$C$40=\"Entreprise\"),'Calcul_Corpo_Loan+1%'!AB107,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(N106=1,1,IF('Calcul_Corpo_Loan+1%'!A107=\"\",\"\",IF(IF('Parameters Corpo'!$C$43=\"A\",'Calcul_Corpo_Loan+1%'!T107,'Calcul_Corpo_Loan+1%'!J107)>'Calcul_Corpo_Loan+1%'!D107*'Parameters Corpo'!$C$52,1,0)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]

{"sheet":"Report p.1d- FR - Corpo-Perso","index":65,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par l'actionnaire"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1d- FR - Corpo-Corpo","index":66,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Stratégie d'assurance retraite pour sociétés par actions"]
["Emprunt par la société par actions"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1d- EN - Corpo-Perso","index":67,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Shareholder"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"Report p.1d- EN - Corpo-Corpo","index":68,"n_rows":10,"n_cols":1,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Insured Retirement Strategy for Corporation"]
["Borrower: Corporation"]
[]
[]
[]
[]
[]
[]
[]
["IFA"]

{"sheet":"IRR Perso","index":69,"n_rows":213,"n_cols":139,"rows_kept":213,"cut":false,"hidden":true,"merged":[]}
[null,"IRR Calculation, regular illustration rate and regular loan rate."]
[null,"Insured retirement strategy (IRS)"]
[]
[null,"NetCashFlow","Death Benefit"]
[1,{"$f":"A5+1","v":2},{"$f":"B5+1","v":3},"IRR",null,1,{"$f":"F5+1","v":2},{"$f":"G5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS5+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[1,{"$f":"IF('Report p.3 - CF - Perso'!C8=\"\",\"\",'Report p.3 - CF - Perso'!C8-'Report p.3 - CF - Perso'!E8)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C8=\"\",\"\",'Report p.3 - CF - Perso'!G8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B6=\"\",\"\",IFERROR(IRR(F6:DB6),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B6=\"\",\"\",IF(F$5<=$A6,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$f":" IF($B6=\"\",\"\",IF(G$5<=$A6,VLOOKUP(G$5,$A$6:$C$105,$B$5,FALSE),IF(G$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B6=\"\",\"\",IF(BS$5<=$A6,VLOOKUP(BS$5,$A$6:$C$105,$B$5,FALSE),IF(BS$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A6+1","v":2},{"$f":"IF('Report p.3 - CF - Perso'!C9=\"\",\"\",'Report p.3 - CF - Perso'!C9-'Report p.3 - CF - Perso'!E9)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C9=\"\",\"\",'Report p.3 - CF - Perso'!G9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B7=\"\",\"\",IFERROR(IRR(F7:DB7),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B7=\"\",\"\",IF(F$5<=$A7,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A7,-$C7,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A7+1","v":3},{"$f":"IF('Report p.3 - CF - Perso'!C10=\"\",\"\",'Report p.3 - CF - Perso'!C10-'Report p.3 - CF - Perso'!E10)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C10=\"\",\"\",'Report p.3 - CF - Perso'!G10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A8+1","v":4},{"$f":"IF('Report p.3 - CF - Perso'!C11=\"\",\"\",'Report p.3 - CF - Perso'!C11-'Report p.3 - CF - Perso'!E11)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C11=\"\",\"\",'Report p.3 - CF - Perso'!G11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B9=\"\",\"\",IF(BR$5<=$A9,VLOOKUP(BR$5,$A$6:$C$105,$B$5,FALSE),IF(BR$5-1=$A9,-$C9,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"IF('Report p.3 - CF - Perso'!C12=\"\",\"\",'Report p.3 - CF - Perso'!C12-'Report p.3 - CF - Perso'!E12)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C12=\"\",\"\",'Report p.3 - CF - Perso'!G12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[6,{"$f":"IF('Report p.3 - CF - Perso'!C13=\"\",\"\",'Report p.3 - CF - Perso'!C13-'Report p.3 - CF - Perso'!E13)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C13=\"\",\"\",'Report p.3 - CF - Perso'!G13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[7,{"$f":"IF('Report p.3 - CF - Perso'!C14=\"\",\"\",'Report p.3 - CF - Perso'!C14-'Report p.3 - CF - Perso'!E14)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C14=\"\",\"\",'Report p.3 - CF - Perso'!G14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[8,{"$f":"IF('Report p.3 - CF - Perso'!C15=\"\",\"\",'Report p.3 - CF - Perso'!C15-'Report p.3 - CF - Perso'!E15)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C15=\"\",\"\",'Report p.3 - CF - Perso'!G15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(BQ$5<=$A13,VLOOKUP(BQ$5,$A$6:$C$105,$B$5,FALSE),IF(BQ$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(BV$5<=$A13,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(CL$5<=$A13,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(DB$5<=$A13,VLOOKUP(DB$5,$A$6:$C$105,$B$5,FALSE),IF(DB$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}}]
[9,{"$f":"IF('Report p.3 - CF - Perso'!C16=\"\",\"\",'Report p.3 - CF - Perso'!C16-'Report p.3 - CF - Perso'!E16)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C16=\"\",\"\",'Report p.3 - CF - Perso'!G16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(V$5<=$A14,VLOOKUP(V$5,$A$6:$C$105,$B$5,FALSE),IF(V$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(AL$5<=$A14,VLOOKUP(AL$5,$A$6:$C$105,$B$5,FALSE),IF(AL$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(BB$5<=$A14,VLOOKUP(BB$5,$A$6:$C$105,$B$5,FALSE),IF(BB$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[10,{"$f":"IF('Report p.3 - CF - Perso'!C17=\"\",\"\",'Report p.3 - CF - Perso'!C17-'Report p.3 - CF - Perso'!E17)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C17=\"\",\"\",'Report p.3 - CF - Perso'!G17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"IF('Report p.3 - CF - Perso'!C18=\"\",\"\",'Report p.3 - CF - Perso'!C18-'Report p.3 - CF - Perso'!E18)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C18=\"\",\"\",'Report p.3 - CF - Perso'!G18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[12,{"$f":"IF('Report p.3 - CF - Perso'!C19=\"\",\"\",'Report p.3 - CF - Perso'!C19-'Report p.3 - CF - Perso'!E19)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C19=\"\",\"\",'Report p.3 - CF - Perso'!G19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"IF('Report p.3 - CF - Perso'!C20=\"\",\"\",'Report p.3 - CF - Perso'!C20-'Report p.3 - CF - Perso'!E20)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C20=\"\",\"\",'Report p.3 - CF - Perso'!G20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,{"$f":"IF('Report p.3 - CF - Perso'!C21=\"\",\"\",'Report p.3 - CF - Perso'!C21-'Report p.3 - CF - Perso'!E21)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C21=\"\",\"\",'Report p.3 - CF - Perso'!G21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"IF('Report p.3 - CF - Perso'!C22=\"\",\"\",'Report p.3 - CF - Perso'!C22-'Report p.3 - CF - Perso'!E22)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C22=\"\",\"\",'Report p.3 - CF - Perso'!G22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[16,{"$f":"IF('Report p.3 - CF - Perso'!C23=\"\",\"\",'Report p.3 - CF - Perso'!C23-'Report p.3 - CF - Perso'!E23)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C23=\"\",\"\",'Report p.3 - CF - Perso'!G23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(BU$5<=$A21,VLOOKUP(BU$5,$A$6:$C$105,$B$5,FALSE),IF(BU$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(CK$5<=$A21,VLOOKUP(CK$5,$A$6:$C$105,$B$5,FALSE),IF(CK$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(DA$5<=$A21,VLOOKUP(DA$5,$A$6:$C$105,$B$5,FALSE),IF(DA$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[17,{"$f":"IF('Report p.3 - CF - Perso'!C24=\"\",\"\",'Report p.3 - CF - Perso'!C24-'Report p.3 - CF - Perso'!E24)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C24=\"\",\"\",'Report p.3 - CF - Perso'!G24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[18,{"$f":"IF('Report p.3 - CF - Perso'!C25=\"\",\"\",'Report p.3 - CF - Perso'!C25-'Report p.3 - CF - Perso'!E25)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C25=\"\",\"\",'Report p.3 - CF - Perso'!G25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[19,{"$f":"IF('Report p.3 - CF - Perso'!C26=\"\",\"\",'Report p.3 - CF - Perso'!C26-'Report p.3 - CF - Perso'!E26)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C26=\"\",\"\",'Report p.3 - CF - Perso'!G26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[20,{"$f":"IF('Report p.3 - CF - Perso'!C27=\"\",\"\",'Report p.3 - CF - Perso'!C27-'Report p.3 - CF - Perso'!E27)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C27=\"\",\"\",'Report p.3 - CF - Perso'!G27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[21,{"$f":"IF('Report p.3 - CF - Perso'!C28=\"\",\"\",'Report p.3 - CF - Perso'!C28-'Report p.3 - CF - Perso'!E28)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C28=\"\",\"\",'Report p.3 - CF - Perso'!G28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[22,{"$f":"IF('Report p.3 - CF - Perso'!C29=\"\",\"\",'Report p.3 - CF - Perso'!C29-'Report p.3 - CF - Perso'!E29)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C29=\"\",\"\",'Report p.3 - CF - Perso'!G29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[23,{"$f":"IF('Report p.3 - CF - Perso'!C30=\"\",\"\",'Report p.3 - CF - Perso'!C30-'Report p.3 - CF - Perso'!E30)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C30=\"\",\"\",'Report p.3 - CF - Perso'!G30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[24,{"$f":"IF('Report p.3 - CF - Perso'!C31=\"\",\"\",'Report p.3 - CF - Perso'!C31-'Report p.3 - CF - Perso'!E31)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C31=\"\",\"\",'Report p.3 - CF - Perso'!G31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B29=\"\",\"\",IF(N$5<=$A29,VLOOKUP(N$5,$A$6:$C$105,$B$5,FALSE),IF(N$5-1=$A29,-$C29,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B29=\"\",\"\",IF(BA$5<=$A29,VLOOKUP(BA$5,$A$6:$C$105,$B$5,FALSE),IF(BA$5-1=$A29,-$C29,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[25,{"$f":"IF('Report p.3 - CF - Perso'!C32=\"\",\"\",'Report p.3 - CF - Perso'!C32-'Report p.3 - CF - Perso'!E32)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C32=\"\",\"\",'Report p.3 - CF - Perso'!G32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B30=\"\",\"\",IF(F$5<=$A30,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A30,-$C30,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B30=\"\",\"\",IF(AK$5<=$A30,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A30,-$C30,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[26,{"$f":"IF('Report p.3 - CF - Perso'!C33=\"\",\"\",'Report p.3 - CF - Perso'!C33-'Report p.3 - CF - Perso'!E33)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C33=\"\",\"\",'Report p.3 - CF - Perso'!G33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B31=\"\",\"\",IF(AD$5<=$A31,VLOOKUP(AD$5,$A$6:$C$105,$B$5,FALSE),IF(AD$5-1=$A31,-$C31,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[27,{"$f":"IF('Report p.3 - CF - Perso'!C34=\"\",\"\",'Report p.3 - CF - Perso'!C34-'Report p.3 - CF - Perso'!E34)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C34=\"\",\"\",'Report p.3 - CF - Perso'!G34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[28,{"$f":"IF('Report p.3 - CF - Perso'!C35=\"\",\"\",'Report p.3 - CF - Perso'!C35-'Report p.3 - CF - Perso'!E35)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C35=\"\",\"\",'Report p.3 - CF - Perso'!G35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[29,{"$f":"IF('Report p.3 - CF - Perso'!C36=\"\",\"\",'Report p.3 - CF - Perso'!C36-'Report p.3 - CF - Perso'!E36)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C36=\"\",\"\",'Report p.3 - CF - Perso'!G36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[30,{"$f":"IF('Report p.3 - CF - Perso'!C37=\"\",\"\",'Report p.3 - CF - Perso'!C37-'Report p.3 - CF - Perso'!E37)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C37=\"\",\"\",'Report p.3 - CF - Perso'!G37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[31,{"$f":"IF('Report p.3 - CF - Perso'!C38=\"\",\"\",'Report p.3 - CF - Perso'!C38-'Report p.3 - CF - Perso'!E38)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C38=\"\",\"\",'Report p.3 - CF - Perso'!G38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B36=\"\",\"\",IF(CZ$5<=$A36,VLOOKUP(CZ$5,$A$6:$C$105,$B$5,FALSE),IF(CZ$5-1=$A36,-$C36,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[32,{"$f":"IF('Report p.3 - CF - Perso'!C39=\"\",\"\",'Report p.3 - CF - Perso'!C39-'Report p.3 - CF - Perso'!E39)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C39=\"\",\"\",'Report p.3 - CF - Perso'!G39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B37=\"\",\"\",IF(CK$5<=$A37,VLOOKUP(CK$5,$A$6:$C$105,$B$5,FALSE),IF(CK$5-1=$A37,-$C37,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[33,{"$f":"IF('Report p.3 - CF - Perso'!C40=\"\",\"\",'Report p.3 - CF - Perso'!C40-'Report p.3 - CF - Perso'!E40)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C40=\"\",\"\",'Report p.3 - CF - Perso'!G40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B38=\"\",\"\",IF(BW$5<=$A38,VLOOKUP(BW$5,$A$6:$C$105,$B$5,FALSE),IF(BW$5-1=$A38,-$C38,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[34,{"$f":"IF('Report p.3 - CF - Perso'!C41=\"\",\"\",'Report p.3 - CF - Perso'!C41-'Report p.3 - CF - Perso'!E41)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C41=\"\",\"\",'Report p.3 - CF - Perso'!G41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B39=\"\",\"\",IF(BR$5<=$A39,VLOOKUP(BR$5,$A$6:$C$105,$B$5,FALSE),IF(BR$5-1=$A39,-$C39,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[35,{"$f":"IF('Report p.3 - CF - Perso'!C42=\"\",\"\",'Report p.3 - CF - Perso'!C42-'Report p.3 - CF - Perso'!E42)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C42=\"\",\"\",'Report p.3 - CF - Perso'!G42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[36,{"$f":"IF('Report p.3 - CF - Perso'!C43=\"\",\"\",'Report p.3 - CF - Perso'!C43-'Report p.3 - CF - Perso'!E43)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C43=\"\",\"\",'Report p.3 - CF - Perso'!G43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[37,{"$f":"IF('Report p.3 - CF - Perso'!C44=\"\",\"\",'Report p.3 - CF - Perso'!C44-'Report p.3 - CF - Perso'!E44)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C44=\"\",\"\",'Report p.3 - CF - Perso'!G44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[38,{"$f":"IF('Report p.3 - CF - Perso'!C45=\"\",\"\",'Report p.3 - CF - Perso'!C45-'Report p.3 - CF - Perso'!E45)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C45=\"\",\"\",'Report p.3 - CF - Perso'!G45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[39,{"$f":"IF('Report p.3 - CF - Perso'!C46=\"\",\"\",'Report p.3 - CF - Perso'!C46-'Report p.3 - CF - Perso'!E46)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C46=\"\",\"\",'Report p.3 - CF - Perso'!G46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B44=\"\",\"\",IF(BP$5<=$A44,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A44,-$C44,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[40,{"$f":"IF('Report p.3 - CF - Perso'!C47=\"\",\"\",'Report p.3 - CF - Perso'!C47-'Report p.3 - CF - Perso'!E47)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C47=\"\",\"\",'Report p.3 - CF - Perso'!G47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B45=\"\",\"\",IF(U$5<=$A45,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A45,-$C45,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B45=\"\",\"\",IF(BA$5<=$A45,VLOOKUP(BA$5,$A$6:$C$105,$B$5,FALSE),IF(BA$5-1=$A45,-$C45,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[41,{"$f":"IF('Report p.3 - CF - Perso'!C48=\"\",\"\",'Report p.3 - CF - Perso'!C48-'Report p.3 - CF - Perso'!E48)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C48=\"\",\"\",'Report p.3 - CF - Perso'!G48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B46=\"\",\"\",IF(F$5<=$A46,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A46,-$C46,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[42,{"$f":"IF('Report p.3 - CF - Perso'!C49=\"\",\"\",'Report p.3 - CF - Perso'!C49-'Report p.3 - CF - Perso'!E49)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C49=\"\",\"\",'Report p.3 - CF - Perso'!G49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[43,{"$f":"IF('Report p.3 - CF - Perso'!C50=\"\",\"\",'Report p.3 - CF - Perso'!C50-'Report p.3 - CF - Perso'!E50)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C50=\"\",\"\",'Report p.3 - CF - Perso'!G50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B48=\"\",\"\",IF(AO$5<=$A48,VLOOKUP(AO$5,$A$6:$C$105,$B$5,FALSE),IF(AO$5-1=$A48,-$C48,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[44,{"$f":"IF('Report p.3 - CF - Perso'!C51=\"\",\"\",'Report p.3 - CF - Perso'!C51-'Report p.3 - CF - Perso'!E51)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C51=\"\",\"\",'Report p.3 - CF - Perso'!G51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B49=\"\",\"\",IF(AK$5<=$A49,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A49,-$C49,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[45,{"$f":"IF('Report p.3 - CF - Perso'!C52=\"\",\"\",'Report p.3 - CF - Perso'!C52-'Report p.3 - CF - Perso'!E52)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C52=\"\",\"\",'Report p.3 - CF - Perso'!G52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[46,{"$f":"IF('Report p.3 - CF - Perso'!C53=\"\",\"\",'Report p.3 - CF - Perso'!C53-'Report p.3 - CF - Perso'!E53)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C53=\"\",\"\",'Report p.3 - CF - Perso'!G53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[47,{"$f":"IF('Report p.3 - CF - Perso'!C54=\"\",\"\",'Report p.3 - CF - Perso'!C54-'Report p.3 - CF - Perso'!E54)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C54=\"\",\"\",'Report p.3 - CF - Perso'!G54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[48,{"$f":"IF('Report p.3 - CF - Perso'!C55=\"\",\"\",'Report p.3 - CF - Perso'!C55-'Report p.3 - CF - Perso'!E55)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C55=\"\",\"\",'Report p.3 - CF - Perso'!G55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[49,{"$f":"IF('Report p.3 - CF - Perso'!C56=\"\",\"\",'Report p.3 - CF - Perso'!C56-'Report p.3 - CF - Perso'!E56)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C56=\"\",\"\",'Report p.3 - CF - Perso'!G56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[50,{"$f":"IF('Report p.3 - CF - Perso'!C57=\"\",\"\",'Report p.3 - CF - Perso'!C57-'Report p.3 - CF - Perso'!E57)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C57=\"\",\"\",'Report p.3 - CF - Perso'!G57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B55=\"\",\"\",IF(CC$5<=$A55,VLOOKUP(CC$5,$A$6:$C$105,$B$5,FALSE),IF(CC$5-1=$A55,-$C55,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B55=\"\",\"\",IF(CT$5<=$A55,VLOOKUP(CT$5,$A$6:$C$105,$B$5,FALSE),IF(CT$5-1=$A55,-$C55,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[51,{"$f":"IF('Report p.3 - CF - Perso'!C58=\"\",\"\",'Report p.3 - CF - Perso'!C58-'Report p.3 - CF - Perso'!E58)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C58=\"\",\"\",'Report p.3 - CF - Perso'!G58)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B56=\"\",\"\",IF(CS$5<=$A56,VLOOKUP(CS$5,$A$6:$C$105,$B$5,FALSE),IF(CS$5-1=$A56,-$C56,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[52,{"$f":"IF('Report p.3 - CF - Perso'!C59=\"\",\"\",'Report p.3 - CF - Perso'!C59-'Report p.3 - CF - Perso'!E59)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C59=\"\",\"\",'Report p.3 - CF - Perso'!G59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[53,{"$f":"IF('Report p.3 - CF - Perso'!C60=\"\",\"\",'Report p.3 - CF - Perso'!C60-'Report p.3 - CF - Perso'!E60)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C60=\"\",\"\",'Report p.3 - CF - Perso'!G60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[54,{"$f":"IF('Report p.3 - CF - Perso'!C61=\"\",\"\",'Report p.3 - CF - Perso'!C61-'Report p.3 - CF - Perso'!E61)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C61=\"\",\"\",'Report p.3 - CF - Perso'!G61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[55,{"$f":"IF('Report p.3 - CF - Perso'!C62=\"\",\"\",'Report p.3 - CF - Perso'!C62-'Report p.3 - CF - Perso'!E62)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C62=\"\",\"\",'Report p.3 - CF - Perso'!G62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[56,{"$f":"IF('Report p.3 - CF - Perso'!C63=\"\",\"\",'Report p.3 - CF - Perso'!C63-'Report p.3 - CF - Perso'!E63)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C63=\"\",\"\",'Report p.3 - CF - Perso'!G63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B61=\"\",\"\",IF(U$5<=$A61,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A61,-$C61,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[57,{"$f":"IF('Report p.3 - CF - Perso'!C64=\"\",\"\",'Report p.3 - CF - Perso'!C64-'Report p.3 - CF - Perso'!E64)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C64=\"\",\"\",'Report p.3 - CF - Perso'!G64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B62=\"\",\"\",IF(F$5<=$A62,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A62,-$C62,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[58,{"$f":"IF('Report p.3 - CF - Perso'!C65=\"\",\"\",'Report p.3 - CF - Perso'!C65-'Report p.3 - CF - Perso'!E65)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C65=\"\",\"\",'Report p.3 - CF - Perso'!G65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[59,{"$f":"IF('Report p.3 - CF - Perso'!C66=\"\",\"\",'Report p.3 - CF - Perso'!C66-'Report p.3 - CF - Perso'!E66)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C66=\"\",\"\",'Report p.3 - CF - Perso'!G66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B64=\"\",\"\",IF(AZ$5<=$A64,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A64,-$C64,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[60,{"$f":"IF('Report p.3 - CF - Perso'!C67=\"\",\"\",'Report p.3 - CF - Perso'!C67-'Report p.3 - CF - Perso'!E67)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C67=\"\",\"\",'Report p.3 - CF - Perso'!G67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B65=\"\",\"\",IF(AK$5<=$A65,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A65,-$C65,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[61,{"$f":"IF('Report p.3 - CF - Perso'!C68=\"\",\"\",'Report p.3 - CF - Perso'!C68-'Report p.3 - CF - Perso'!E68)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C68=\"\",\"\",'Report p.3 - CF - Perso'!G68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[62,{"$f":"IF('Report p.3 - CF - Perso'!C69=\"\",\"\",'Report p.3 - CF - Perso'!C69-'Report p.3 - CF - Perso'!E69)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C69=\"\",\"\",'Report p.3 - CF - Perso'!G69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[63,{"$f":"IF('Report p.3 - CF - Perso'!C70=\"\",\"\",'Report p.3 - CF - Perso'!C70-'Report p.3 - CF - Perso'!E70)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C70=\"\",\"\",'Report p.3 - CF - Perso'!G70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[64,{"$f":"IF('Report p.3 - CF - Perso'!C71=\"\",\"\",'Report p.3 - CF - Perso'!C71-'Report p.3 - CF - Perso'!E71)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C71=\"\",\"\",'Report p.3 - CF - Perso'!G71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[65,{"$f":"IF('Report p.3 - CF - Perso'!C72=\"\",\"\",'Report p.3 - CF - Perso'!C72-'Report p.3 - CF - Perso'!E72)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C72=\"\",\"\",'Report p.3 - CF - Perso'!G72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[66,{"$f":"IF('Report p.3 - CF - Perso'!C73=\"\",\"\",'Report p.3 - CF - Perso'!C73-'Report p.3 - CF - Perso'!E73)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C73=\"\",\"\",'Report p.3 - CF - Perso'!G73)","v":{"$error":"#VALUE!"}},{"$f":"IF(B71=\"\",\"\",IFERROR(IRR(F71:DB71),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B71=\"\",\"\",IF(BV$5<=$A71,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A71,-$C71,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[67,{"$f":"IF('Report p.3 - CF - Perso'!C74=\"\",\"\",'Report p.3 - CF - Perso'!C74-'Report p.3 - CF - Perso'!E74)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C74=\"\",\"\",'Report p.3 - CF - Perso'!G74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B72=\"\",\"\",IF(BQ$5<=$A72,VLOOKUP(BQ$5,$A$6:$C$105,$B$5,FALSE),IF(BQ$5-1=$A72,-$C72,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A72+1","v":68},{"$f":"IF('Report p.3 - CF - Perso'!C75=\"\",\"\",'Report p.3 - CF - Perso'!C75-'Report p.3 - CF - Perso'!E75)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C75=\"\",\"\",'Report p.3 - CF - Perso'!G75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[69,{"$f":"IF('Report p.3 - CF - Perso'!C76=\"\",\"\",'Report p.3 - CF - Perso'!C76-'Report p.3 - CF - Perso'!E76)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C76=\"\",\"\",'Report p.3 - CF - Perso'!G76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[70,{"$f":"IF('Report p.3 - CF - Perso'!C77=\"\",\"\",'Report p.3 - CF - Perso'!C77-'Report p.3 - CF - Perso'!E77)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C77=\"\",\"\",'Report p.3 - CF - Perso'!G77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[71,{"$f":"IF('Report p.3 - CF - Perso'!C78=\"\",\"\",'Report p.3 - CF - Perso'!C78-'Report p.3 - CF - Perso'!E78)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C78=\"\",\"\",'Report p.3 - CF - Perso'!G78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[72,{"$f":"IF('Report p.3 - CF - Perso'!C79=\"\",\"\",'Report p.3 - CF - Perso'!C79-'Report p.3 - CF - Perso'!E79)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C79=\"\",\"\",'Report p.3 - CF - Perso'!G79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B77=\"\",\"\",IF(U$5<=$A77,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A77,-$C77,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B77=\"\",\"\",IF(CN$5<=$A77,VLOOKUP(CN$5,$A$6:$C$105,$B$5,FALSE),IF(CN$5-1=$A77,-$C77,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[73,{"$f":"IF('Report p.3 - CF - Perso'!C80=\"\",\"\",'Report p.3 - CF - Perso'!C80-'Report p.3 - CF - Perso'!E80)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C80=\"\",\"\",'Report p.3 - CF - Perso'!G80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B78=\"\",\"\",IF(F$5<=$A78,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A78,-$C78,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B78=\"\",\"\",IF(CL$5<=$A78,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A78,-$C78,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[74,{"$f":"IF('Report p.3 - CF - Perso'!C81=\"\",\"\",'Report p.3 - CF - Perso'!C81-'Report p.3 - CF - Perso'!E81)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C81=\"\",\"\",'Report p.3 - CF - Perso'!G81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B79=\"\",\"\",IF(BP$5<=$A79,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A79,-$C79,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[75,{"$f":"IF('Report p.3 - CF - Perso'!C82=\"\",\"\",'Report p.3 - CF - Perso'!C82-'Report p.3 - CF - Perso'!E82)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C82=\"\",\"\",'Report p.3 - CF - Perso'!G82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B80=\"\",\"\",IF(AZ$5<=$A80,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A80,-$C80,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[76,{"$f":"IF('Report p.3 - CF - Perso'!C83=\"\",\"\",'Report p.3 - CF - Perso'!C83-'Report p.3 - CF - Perso'!E83)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C83=\"\",\"\",'Report p.3 - CF - Perso'!G83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B81=\"\",\"\",IF(AK$5<=$A81,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A81,-$C81,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[77,{"$f":"IF('Report p.3 - CF - Perso'!C84=\"\",\"\",'Report p.3 - CF - Perso'!C84-'Report p.3 - CF - Perso'!E84)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C84=\"\",\"\",'Report p.3 - CF - Perso'!G84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,{"$f":"IF('Report p.3 - CF - Perso'!C85=\"\",\"\",'Report p.3 - CF - Perso'!C85-'Report p.3 - CF - Perso'!E85)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C85=\"\",\"\",'Report p.3 - CF - Perso'!G85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,{"$f":"IF('Report p.3 - CF - Perso'!C86=\"\",\"\",'Report p.3 - CF - Perso'!C86-'Report p.3 - CF - Perso'!E86)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C86=\"\",\"\",'Report p.3 - CF - Perso'!G86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,{"$f":"IF('Report p.3 - CF - Perso'!C87=\"\",\"\",'Report p.3 - CF - Perso'!C87-'Report p.3 - CF - Perso'!E87)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C87=\"\",\"\",'Report p.3 - CF - Perso'!G87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[81,{"$f":"IF('Report p.3 - CF - Perso'!C88=\"\",\"\",'Report p.3 - CF - Perso'!C88-'Report p.3 - CF - Perso'!E88)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C88=\"\",\"\",'Report p.3 - CF - Perso'!G88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[82,{"$f":"IF('Report p.3 - CF - Perso'!C89=\"\",\"\",'Report p.3 - CF - Perso'!C89-'Report p.3 - CF - Perso'!E89)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C89=\"\",\"\",'Report p.3 - CF - Perso'!G89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[83,{"$f":"IF('Report p.3 - CF - Perso'!C90=\"\",\"\",'Report p.3 - CF - Perso'!C90-'Report p.3 - CF - Perso'!E90)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C90=\"\",\"\",'Report p.3 - CF - Perso'!G90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[84,{"$f":"IF('Report p.3 - CF - Perso'!C91=\"\",\"\",'Report p.3 - CF - Perso'!C91-'Report p.3 - CF - Perso'!E91)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C91=\"\",\"\",'Report p.3 - CF - Perso'!G91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B89=\"\",\"\",IF(BV$5<=$A89,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A89,-$C89,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[85,{"$f":"IF('Report p.3 - CF - Perso'!C92=\"\",\"\",'Report p.3 - CF - Perso'!C92-'Report p.3 - CF - Perso'!E92)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C92=\"\",\"\",'Report p.3 - CF - Perso'!G92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[86,{"$f":"IF('Report p.3 - CF - Perso'!C93=\"\",\"\",'Report p.3 - CF - Perso'!C93-'Report p.3 - CF - Perso'!E93)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C93=\"\",\"\",'Report p.3 - CF - Perso'!G93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[87,{"$f":"IF('Report p.3 - CF - Perso'!C94=\"\",\"\",'Report p.3 - CF - Perso'!C94-'Report p.3 - CF - Perso'!E94)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C94=\"\",\"\",'Report p.3 - CF - Perso'!G94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[88,{"$f":"IF('Report p.3 - CF - Perso'!C95=\"\",\"\",'Report p.3 - CF - Perso'!C95-'Report p.3 - CF - Perso'!E95)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C95=\"\",\"\",'Report p.3 - CF - Perso'!G95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B93=\"\",\"\",IF(U$5<=$A93,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A93,-$C93,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B93=\"\",\"\",IF(DA$5<=$A93,VLOOKUP(DA$5,$A$6:$C$105,$B$5,FALSE),IF(DA$5-1=$A93,-$C93,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[89,{"$f":"IF('Report p.3 - CF - Perso'!C96=\"\",\"\",'Report p.3 - CF - Perso'!C96-'Report p.3 - CF - Perso'!E96)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C96=\"\",\"\",'Report p.3 - CF - Perso'!G96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B94=\"\",\"\",IF(F$5<=$A94,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A94,-$C94,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B94=\"\",\"\",IF(CL$5<=$A94,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A94,-$C94,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[90,{"$f":"IF('Report p.3 - CF - Perso'!C97=\"\",\"\",'Report p.3 - CF - Perso'!C97-'Report p.3 - CF - Perso'!E97)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C97=\"\",\"\",'Report p.3 - CF - Perso'!G97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[91,{"$f":"IF('Report p.3 - CF - Perso'!C98=\"\",\"\",'Report p.3 - CF - Perso'!C98-'Report p.3 - CF - Perso'!E98)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C98=\"\",\"\",'Report p.3 - CF - Perso'!G98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B96=\"\",\"\",IF(AZ$5<=$A96,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A96,-$C96,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[92,{"$f":"IF('Report p.3 - CF - Perso'!C99=\"\",\"\",'Report p.3 - CF - Perso'!C99-'Report p.3 - CF - Perso'!E99)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C99=\"\",\"\",'Report p.3 - CF - Perso'!G99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B97=\"\",\"\",IF(AK$5<=$A97,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A97,-$C97,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[93,{"$f":"IF('Report p.3 - CF - Perso'!C100=\"\",\"\",'Report p.3 - CF - Perso'!C100-'Report p.3 - CF - Perso'!E100)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C100=\"\",\"\",'Report p.3 - CF - Perso'!G100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[94,{"$f":"IF('Report p.3 - CF - Perso'!C101=\"\",\"\",'Report p.3 - CF - Perso'!C101-'Report p.3 - CF - Perso'!E101)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C101=\"\",\"\",'Report p.3 - CF - Perso'!G101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[95,{"$f":"IF('Report p.3 - CF - Perso'!C102=\"\",\"\",'Report p.3 - CF - Perso'!C102-'Report p.3 - CF - Perso'!E102)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C102=\"\",\"\",'Report p.3 - CF - Perso'!G102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[96,{"$f":"IF('Report p.3 - CF - Perso'!C103=\"\",\"\",'Report p.3 - CF - Perso'!C103-'Report p.3 - CF - Perso'!E103)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C103=\"\",\"\",'Report p.3 - CF - Perso'!G103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[97,{"$f":"IF('Report p.3 - CF - Perso'!C104=\"\",\"\",'Report p.3 - CF - Perso'!C104-'Report p.3 - CF - Perso'!E104)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C104=\"\",\"\",'Report p.3 - CF - Perso'!G104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[98,{"$f":"IF('Report p.3 - CF - Perso'!C105=\"\",\"\",'Report p.3 - CF - Perso'!C105-'Report p.3 - CF - Perso'!E105)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C105=\"\",\"\",'Report p.3 - CF - Perso'!G105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B103=\"\",\"\",IF(CD$5<=$A103,VLOOKUP(CD$5,$A$6:$C$105,$B$5,FALSE),IF(CD$5-1=$A103,-$C103,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[99,{"$f":"IF('Report p.3 - CF - Perso'!C106=\"\",\"\",'Report p.3 - CF - Perso'!C106-'Report p.3 - CF - Perso'!E106)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C106=\"\",\"\",'Report p.3 - CF - Perso'!G106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B104=\"\",\"\",IF(BP$5<=$A104,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A104,-$C104,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[100,{"$f":"IF('Report p.3 - CF - Perso'!C107=\"\",\"\",'Report p.3 - CF - Perso'!C107-'Report p.3 - CF - Perso'!E107)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C107=\"\",\"\",'Report p.3 - CF - Perso'!G107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[null,"Alternate investment"]
[]
[null,"NetCashFlow","Death Benefit"]
[1,{"$f":"A113+1","v":2},{"$f":"B113+1","v":3},"IRR",null,1,{"$f":"F113+1","v":2},{"$f":"G113+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS113+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[1,{"$f":"IF('Report p.3 - CF - Perso'!C8=\"\",\"\",'Report p.3 - CF - Perso'!C8-'Report p.3 - CF - Perso'!I8)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C8=\"\",\"\",'Report p.3 - CF - Perso'!J8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B114=\"\",\"\",IFERROR(IRR(F114:DB114),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B114=\"\",\"\",IF(F$113<=$A114,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A114,-$C114,\"\")))","v":{"$error":"#VALUE!"}},{"$f":" IF($B114=\"\",\"\",IF(G$113<=$A114,VLOOKUP(G$113,$A$114:$C$213,$B$113,FALSE),IF(G$113-1=$A114,-$C114,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B114=\"\",\"\",IF(BS$113<=$A114,VLOOKUP(BS$113,$A$114:$C$213,$B$113,FALSE),IF(BS$113-1=$A114,-$C114,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A114+1","v":2},{"$f":"IF('Report p.3 - CF - Perso'!C9=\"\",\"\",'Report p.3 - CF - Perso'!C9-'Report p.3 - CF - Perso'!I9)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C9=\"\",\"\",'Report p.3 - CF - Perso'!J9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B115=\"\",\"\",IFERROR(IRR(F115:DB115),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B115=\"\",\"\",IF(F$113<=$A115,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A115,-$C115,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A115+1","v":3},{"$f":"IF('Report p.3 - CF - Perso'!C10=\"\",\"\",'Report p.3 - CF - Perso'!C10-'Report p.3 - CF - Perso'!I10)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C10=\"\",\"\",'Report p.3 - CF - Perso'!J10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"IF('Report p.3 - CF - Perso'!C11=\"\",\"\",'Report p.3 - CF - Perso'!C11-'Report p.3 - CF - Perso'!I11)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C11=\"\",\"\",'Report p.3 - CF - Perso'!J11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B117=\"\",\"\",IF(BR$113<=$A117,VLOOKUP(BR$113,$A$114:$C$213,$B$113,FALSE),IF(BR$113-1=$A117,-$C117,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"IF('Report p.3 - CF - Perso'!C12=\"\",\"\",'Report p.3 - CF - Perso'!C12-'Report p.3 - CF - Perso'!I12)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C12=\"\",\"\",'Report p.3 - CF - Perso'!J12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[6,{"$f":"IF('Report p.3 - CF - Perso'!C13=\"\",\"\",'Report p.3 - CF - Perso'!C13-'Report p.3 - CF - Perso'!I13)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C13=\"\",\"\",'Report p.3 - CF - Perso'!J13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[7,{"$f":"IF('Report p.3 - CF - Perso'!C14=\"\",\"\",'Report p.3 - CF - Perso'!C14-'Report p.3 - CF - Perso'!I14)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C14=\"\",\"\",'Report p.3 - CF - Perso'!J14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[8,{"$f":"IF('Report p.3 - CF - Perso'!C15=\"\",\"\",'Report p.3 - CF - Perso'!C15-'Report p.3 - CF - Perso'!I15)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C15=\"\",\"\",'Report p.3 - CF - Perso'!J15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B121=\"\",\"\",IF(BQ$113<=$A121,VLOOKUP(BQ$113,$A$114:$C$213,$B$113,FALSE),IF(BQ$113-1=$A121,-$C121,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B121=\"\",\"\",IF(BV$113<=$A121,VLOOKUP(BV$113,$A$114:$C$213,$B$113,FALSE),IF(BV$113-1=$A121,-$C121,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B121=\"\",\"\",IF(CL$113<=$A121,VLOOKUP(CL$113,$A$114:$C$213,$B$113,FALSE),IF(CL$113-1=$A121,-$C121,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B121=\"\",\"\",IF(DB$113<=$A121,VLOOKUP(DB$113,$A$114:$C$213,$B$113,FALSE),IF(DB$113-1=$A121,-$C121,\"\")))","v":{"$error":"#VALUE!"}}]
[9,{"$f":"IF('Report p.3 - CF - Perso'!C16=\"\",\"\",'Report p.3 - CF - Perso'!C16-'Report p.3 - CF - Perso'!I16)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C16=\"\",\"\",'Report p.3 - CF - Perso'!J16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(V$113<=$A122,VLOOKUP(V$113,$A$114:$C$213,$B$113,FALSE),IF(V$113-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(AL$113<=$A122,VLOOKUP(AL$113,$A$114:$C$213,$B$113,FALSE),IF(AL$113-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(BB$113<=$A122,VLOOKUP(BB$113,$A$114:$C$213,$B$113,FALSE),IF(BB$113-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[10,{"$f":"IF('Report p.3 - CF - Perso'!C17=\"\",\"\",'Report p.3 - CF - Perso'!C17-'Report p.3 - CF - Perso'!I17)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C17=\"\",\"\",'Report p.3 - CF - Perso'!J17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"IF('Report p.3 - CF - Perso'!C18=\"\",\"\",'Report p.3 - CF - Perso'!C18-'Report p.3 - CF - Perso'!I18)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C18=\"\",\"\",'Report p.3 - CF - Perso'!J18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[12,{"$f":"IF('Report p.3 - CF - Perso'!C19=\"\",\"\",'Report p.3 - CF - Perso'!C19-'Report p.3 - CF - Perso'!I19)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C19=\"\",\"\",'Report p.3 - CF - Perso'!J19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"IF('Report p.3 - CF - Perso'!C20=\"\",\"\",'Report p.3 - CF - Perso'!C20-'Report p.3 - CF - Perso'!I20)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C20=\"\",\"\",'Report p.3 - CF - Perso'!J20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,{"$f":"IF('Report p.3 - CF - Perso'!C21=\"\",\"\",'Report p.3 - CF - Perso'!C21-'Report p.3 - CF - Perso'!I21)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C21=\"\",\"\",'Report p.3 - CF - Perso'!J21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"IF('Report p.3 - CF - Perso'!C22=\"\",\"\",'Report p.3 - CF - Perso'!C22-'Report p.3 - CF - Perso'!I22)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C22=\"\",\"\",'Report p.3 - CF - Perso'!J22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[16,{"$f":"IF('Report p.3 - CF - Perso'!C23=\"\",\"\",'Report p.3 - CF - Perso'!C23-'Report p.3 - CF - Perso'!I23)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C23=\"\",\"\",'Report p.3 - CF - Perso'!J23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B129=\"\",\"\",IF(BU$113<=$A129,VLOOKUP(BU$113,$A$114:$C$213,$B$113,FALSE),IF(BU$113-1=$A129,-$C129,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B129=\"\",\"\",IF(CK$113<=$A129,VLOOKUP(CK$113,$A$114:$C$213,$B$113,FALSE),IF(CK$113-1=$A129,-$C129,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B129=\"\",\"\",IF(DA$113<=$A129,VLOOKUP(DA$113,$A$114:$C$213,$B$113,FALSE),IF(DA$113-1=$A129,-$C129,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[17,{"$f":"IF('Report p.3 - CF - Perso'!C24=\"\",\"\",'Report p.3 - CF - Perso'!C24-'Report p.3 - CF - Perso'!I24)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C24=\"\",\"\",'Report p.3 - CF - Perso'!J24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[18,{"$f":"IF('Report p.3 - CF - Perso'!C25=\"\",\"\",'Report p.3 - CF - Perso'!C25-'Report p.3 - CF - Perso'!I25)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C25=\"\",\"\",'Report p.3 - CF - Perso'!J25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[19,{"$f":"IF('Report p.3 - CF - Perso'!C26=\"\",\"\",'Report p.3 - CF - Perso'!C26-'Report p.3 - CF - Perso'!I26)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C26=\"\",\"\",'Report p.3 - CF - Perso'!J26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[20,{"$f":"IF('Report p.3 - CF - Perso'!C27=\"\",\"\",'Report p.3 - CF - Perso'!C27-'Report p.3 - CF - Perso'!I27)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C27=\"\",\"\",'Report p.3 - CF - Perso'!J27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[21,{"$f":"IF('Report p.3 - CF - Perso'!C28=\"\",\"\",'Report p.3 - CF - Perso'!C28-'Report p.3 - CF - Perso'!I28)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C28=\"\",\"\",'Report p.3 - CF - Perso'!J28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[22,{"$f":"IF('Report p.3 - CF - Perso'!C29=\"\",\"\",'Report p.3 - CF - Perso'!C29-'Report p.3 - CF - Perso'!I29)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C29=\"\",\"\",'Report p.3 - CF - Perso'!J29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[23,{"$f":"IF('Report p.3 - CF - Perso'!C30=\"\",\"\",'Report p.3 - CF - Perso'!C30-'Report p.3 - CF - Perso'!I30)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C30=\"\",\"\",'Report p.3 - CF - Perso'!J30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[24,{"$f":"IF('Report p.3 - CF - Perso'!C31=\"\",\"\",'Report p.3 - CF - Perso'!C31-'Report p.3 - CF - Perso'!I31)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C31=\"\",\"\",'Report p.3 - CF - Perso'!J31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B137=\"\",\"\",IF(N$113<=$A137,VLOOKUP(N$113,$A$114:$C$213,$B$113,FALSE),IF(N$113-1=$A137,-$C137,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B137=\"\",\"\",IF(BA$113<=$A137,VLOOKUP(BA$113,$A$114:$C$213,$B$113,FALSE),IF(BA$113-1=$A137,-$C137,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[25,{"$f":"IF('Report p.3 - CF - Perso'!C32=\"\",\"\",'Report p.3 - CF - Perso'!C32-'Report p.3 - CF - Perso'!I32)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C32=\"\",\"\",'Report p.3 - CF - Perso'!J32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B138=\"\",\"\",IF(F$113<=$A138,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A138,-$C138,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B138=\"\",\"\",IF(AK$113<=$A138,VLOOKUP(AK$113,$A$114:$C$213,$B$113,FALSE),IF(AK$113-1=$A138,-$C138,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(F149:DB149)","v":{"$error":"#VALUE!"}}]
[26,{"$f":"IF('Report p.3 - CF - Perso'!C33=\"\",\"\",'Report p.3 - CF - Perso'!C33-'Report p.3 - CF - Perso'!I33)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C33=\"\",\"\",'Report p.3 - CF - Perso'!J33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B139=\"\",\"\",IF(AD$113<=$A139,VLOOKUP(AD$113,$A$114:$C$213,$B$113,FALSE),IF(AD$113-1=$A139,-$C139,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(F150:DB150)","v":{"$error":"#VALUE!"}}]
[27,{"$f":"IF('Report p.3 - CF - Perso'!C34=\"\",\"\",'Report p.3 - CF - Perso'!C34-'Report p.3 - CF - Perso'!I34)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C34=\"\",\"\",'Report p.3 - CF - Perso'!J34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(F151:DB151)","v":{"$error":"#VALUE!"}}]
[28,{"$f":"IF('Report p.3 - CF - Perso'!C35=\"\",\"\",'Report p.3 - CF - Perso'!C35-'Report p.3 - CF - Perso'!I35)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C35=\"\",\"\",'Report p.3 - CF - Perso'!J35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[29,{"$f":"IF('Report p.3 - CF - Perso'!C36=\"\",\"\",'Report p.3 - CF - Perso'!C36-'Report p.3 - CF - Perso'!I36)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C36=\"\",\"\",'Report p.3 - CF - Perso'!J36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[30,{"$f":"IF('Report p.3 - CF - Perso'!C37=\"\",\"\",'Report p.3 - CF - Perso'!C37-'Report p.3 - CF - Perso'!I37)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C37=\"\",\"\",'Report p.3 - CF - Perso'!J37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[31,{"$f":"IF('Report p.3 - CF - Perso'!C38=\"\",\"\",'Report p.3 - CF - Perso'!C38-'Report p.3 - CF - Perso'!I38)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C38=\"\",\"\",'Report p.3 - CF - Perso'!J38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B144=\"\",\"\",IF(CZ$113<=$A144,VLOOKUP(CZ$113,$A$114:$C$213,$B$113,FALSE),IF(CZ$113-1=$A144,-$C144,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[32,{"$f":"IF('Report p.3 - CF - Perso'!C39=\"\",\"\",'Report p.3 - CF - Perso'!C39-'Report p.3 - CF - Perso'!I39)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C39=\"\",\"\",'Report p.3 - CF - Perso'!J39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B145=\"\",\"\",IF(CK$113<=$A145,VLOOKUP(CK$113,$A$114:$C$213,$B$113,FALSE),IF(CK$113-1=$A145,-$C145,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[33,{"$f":"IF('Report p.3 - CF - Perso'!C40=\"\",\"\",'Report p.3 - CF - Perso'!C40-'Report p.3 - CF - Perso'!I40)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C40=\"\",\"\",'Report p.3 - CF - Perso'!J40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B146=\"\",\"\",IF(BW$113<=$A146,VLOOKUP(BW$113,$A$114:$C$213,$B$113,FALSE),IF(BW$113-1=$A146,-$C146,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[34,{"$f":"IF('Report p.3 - CF - Perso'!C41=\"\",\"\",'Report p.3 - CF - Perso'!C41-'Report p.3 - CF - Perso'!I41)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C41=\"\",\"\",'Report p.3 - CF - Perso'!J41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B147=\"\",\"\",IF(BR$113<=$A147,VLOOKUP(BR$113,$A$114:$C$213,$B$113,FALSE),IF(BR$113-1=$A147,-$C147,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[35,{"$f":"IF('Report p.3 - CF - Perso'!C42=\"\",\"\",'Report p.3 - CF - Perso'!C42-'Report p.3 - CF - Perso'!I42)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C42=\"\",\"\",'Report p.3 - CF - Perso'!J42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[36,{"$f":"IF('Report p.3 - CF - Perso'!C43=\"\",\"\",'Report p.3 - CF - Perso'!C43-'Report p.3 - CF - Perso'!I43)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C43=\"\",\"\",'Report p.3 - CF - Perso'!J43)","v":{"$error":"#VALUE!"}},{"$f":"IF(B149=\"\",\"\",IFERROR(IRR(F149:DB149),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[37,{"$f":"IF('Report p.3 - CF - Perso'!C44=\"\",\"\",'Report p.3 - CF - Perso'!C44-'Report p.3 - CF - Perso'!I44)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C44=\"\",\"\",'Report p.3 - CF - Perso'!J44)","v":{"$error":"#VALUE!"}},{"$f":"IF(B150=\"\",\"\",IFERROR(IRR(F150:DB150),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[38,{"$f":"IF('Report p.3 - CF - Perso'!C45=\"\",\"\",'Report p.3 - CF - Perso'!C45-'Report p.3 - CF - Perso'!I45)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C45=\"\",\"\",'Report p.3 - CF - Perso'!J45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[39,{"$f":"IF('Report p.3 - CF - Perso'!C46=\"\",\"\",'Report p.3 - CF - Perso'!C46-'Report p.3 - CF - Perso'!I46)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C46=\"\",\"\",'Report p.3 - CF - Perso'!J46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B152=\"\",\"\",IF(BP$113<=$A152,VLOOKUP(BP$113,$A$114:$C$213,$B$113,FALSE),IF(BP$113-1=$A152,-$C152,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[40,{"$f":"IF('Report p.3 - CF - Perso'!C47=\"\",\"\",'Report p.3 - CF - Perso'!C47-'Report p.3 - CF - Perso'!I47)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C47=\"\",\"\",'Report p.3 - CF - Perso'!J47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B153=\"\",\"\",IF(U$113<=$A153,VLOOKUP(U$113,$A$114:$C$213,$B$113,FALSE),IF(U$113-1=$A153,-$C153,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B153=\"\",\"\",IF(BA$113<=$A153,VLOOKUP(BA$113,$A$114:$C$213,$B$113,FALSE),IF(BA$113-1=$A153,-$C153,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[41,{"$f":"IF('Report p.3 - CF - Perso'!C48=\"\",\"\",'Report p.3 - CF - Perso'!C48-'Report p.3 - CF - Perso'!I48)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C48=\"\",\"\",'Report p.3 - CF - Perso'!J48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B154=\"\",\"\",IF(F$113<=$A154,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A154,-$C154,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[42,{"$f":"IF('Report p.3 - CF - Perso'!C49=\"\",\"\",'Report p.3 - CF - Perso'!C49-'Report p.3 - CF - Perso'!I49)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C49=\"\",\"\",'Report p.3 - CF - Perso'!J49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[43,{"$f":"IF('Report p.3 - CF - Perso'!C50=\"\",\"\",'Report p.3 - CF - Perso'!C50-'Report p.3 - CF - Perso'!I50)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C50=\"\",\"\",'Report p.3 - CF - Perso'!J50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B156=\"\",\"\",IF(AO$113<=$A156,VLOOKUP(AO$113,$A$114:$C$213,$B$113,FALSE),IF(AO$113-1=$A156,-$C156,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[44,{"$f":"IF('Report p.3 - CF - Perso'!C51=\"\",\"\",'Report p.3 - CF - Perso'!C51-'Report p.3 - CF - Perso'!I51)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C51=\"\",\"\",'Report p.3 - CF - Perso'!J51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B157=\"\",\"\",IF(AK$113<=$A157,VLOOKUP(AK$113,$A$114:$C$213,$B$113,FALSE),IF(AK$113-1=$A157,-$C157,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[45,{"$f":"IF('Report p.3 - CF - Perso'!C52=\"\",\"\",'Report p.3 - CF - Perso'!C52-'Report p.3 - CF - Perso'!I52)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C52=\"\",\"\",'Report p.3 - CF - Perso'!J52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[46,{"$f":"IF('Report p.3 - CF - Perso'!C53=\"\",\"\",'Report p.3 - CF - Perso'!C53-'Report p.3 - CF - Perso'!I53)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C53=\"\",\"\",'Report p.3 - CF - Perso'!J53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[47,{"$f":"IF('Report p.3 - CF - Perso'!C54=\"\",\"\",'Report p.3 - CF - Perso'!C54-'Report p.3 - CF - Perso'!I54)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C54=\"\",\"\",'Report p.3 - CF - Perso'!J54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[48,{"$f":"IF('Report p.3 - CF - Perso'!C55=\"\",\"\",'Report p.3 - CF - Perso'!C55-'Report p.3 - CF - Perso'!I55)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C55=\"\",\"\",'Report p.3 - CF - Perso'!J55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[49,{"$f":"IF('Report p.3 - CF - Perso'!C56=\"\",\"\",'Report p.3 - CF - Perso'!C56-'Report p.3 - CF - Perso'!I56)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C56=\"\",\"\",'Report p.3 - CF - Perso'!J56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[50,{"$f":"IF('Report p.3 - CF - Perso'!C57=\"\",\"\",'Report p.3 - CF - Perso'!C57-'Report p.3 - CF - Perso'!I57)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C57=\"\",\"\",'Report p.3 - CF - Perso'!J57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B163=\"\",\"\",IF(CC$113<=$A163,VLOOKUP(CC$113,$A$114:$C$213,$B$113,FALSE),IF(CC$113-1=$A163,-$C163,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B163=\"\",\"\",IF(CT$113<=$A163,VLOOKUP(CT$113,$A$114:$C$213,$B$113,FALSE),IF(CT$113-1=$A163,-$C163,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[51,{"$f":"IF('Report p.3 - CF - Perso'!C58=\"\",\"\",'Report p.3 - CF - Perso'!C58-'Report p.3 - CF - Perso'!I58)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C58=\"\",\"\",'Report p.3 - CF - Perso'!J58)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B164=\"\",\"\",IF(CS$113<=$A164,VLOOKUP(CS$113,$A$114:$C$213,$B$113,FALSE),IF(CS$113-1=$A164,-$C164,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[52,{"$f":"IF('Report p.3 - CF - Perso'!C59=\"\",\"\",'Report p.3 - CF - Perso'!C59-'Report p.3 - CF - Perso'!I59)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C59=\"\",\"\",'Report p.3 - CF - Perso'!J59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[53,{"$f":"IF('Report p.3 - CF - Perso'!C60=\"\",\"\",'Report p.3 - CF - Perso'!C60-'Report p.3 - CF - Perso'!I60)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C60=\"\",\"\",'Report p.3 - CF - Perso'!J60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[54,{"$f":"IF('Report p.3 - CF - Perso'!C61=\"\",\"\",'Report p.3 - CF - Perso'!C61-'Report p.3 - CF - Perso'!I61)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C61=\"\",\"\",'Report p.3 - CF - Perso'!J61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[55,{"$f":"IF('Report p.3 - CF - Perso'!C62=\"\",\"\",'Report p.3 - CF - Perso'!C62-'Report p.3 - CF - Perso'!I62)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C62=\"\",\"\",'Report p.3 - CF - Perso'!J62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[56,{"$f":"IF('Report p.3 - CF - Perso'!C63=\"\",\"\",'Report p.3 - CF - Perso'!C63-'Report p.3 - CF - Perso'!I63)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C63=\"\",\"\",'Report p.3 - CF - Perso'!J63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B169=\"\",\"\",IF(U$113<=$A169,VLOOKUP(U$113,$A$114:$C$213,$B$113,FALSE),IF(U$113-1=$A169,-$C169,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[57,{"$f":"IF('Report p.3 - CF - Perso'!C64=\"\",\"\",'Report p.3 - CF - Perso'!C64-'Report p.3 - CF - Perso'!I64)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C64=\"\",\"\",'Report p.3 - CF - Perso'!J64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B170=\"\",\"\",IF(F$113<=$A170,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A170,-$C170,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[58,{"$f":"IF('Report p.3 - CF - Perso'!C65=\"\",\"\",'Report p.3 - CF - Perso'!C65-'Report p.3 - CF - Perso'!I65)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C65=\"\",\"\",'Report p.3 - CF - Perso'!J65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[59,{"$f":"IF('Report p.3 - CF - Perso'!C66=\"\",\"\",'Report p.3 - CF - Perso'!C66-'Report p.3 - CF - Perso'!I66)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C66=\"\",\"\",'Report p.3 - CF - Perso'!J66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B172=\"\",\"\",IF(AZ$113<=$A172,VLOOKUP(AZ$113,$A$114:$C$213,$B$113,FALSE),IF(AZ$113-1=$A172,-$C172,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[60,{"$f":"IF('Report p.3 - CF - Perso'!C67=\"\",\"\",'Report p.3 - CF - Perso'!C67-'Report p.3 - CF - Perso'!I67)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C67=\"\",\"\",'Report p.3 - CF - Perso'!J67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B173=\"\",\"\",IF(AK$113<=$A173,VLOOKUP(AK$113,$A$114:$C$213,$B$113,FALSE),IF(AK$113-1=$A173,-$C173,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[61,{"$f":"IF('Report p.3 - CF - Perso'!C68=\"\",\"\",'Report p.3 - CF - Perso'!C68-'Report p.3 - CF - Perso'!I68)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C68=\"\",\"\",'Report p.3 - CF - Perso'!J68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[62,{"$f":"IF('Report p.3 - CF - Perso'!C69=\"\",\"\",'Report p.3 - CF - Perso'!C69-'Report p.3 - CF - Perso'!I69)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C69=\"\",\"\",'Report p.3 - CF - Perso'!J69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[63,{"$f":"IF('Report p.3 - CF - Perso'!C70=\"\",\"\",'Report p.3 - CF - Perso'!C70-'Report p.3 - CF - Perso'!I70)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C70=\"\",\"\",'Report p.3 - CF - Perso'!J70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[64,{"$f":"IF('Report p.3 - CF - Perso'!C71=\"\",\"\",'Report p.3 - CF - Perso'!C71-'Report p.3 - CF - Perso'!I71)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C71=\"\",\"\",'Report p.3 - CF - Perso'!J71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[65,{"$f":"IF('Report p.3 - CF - Perso'!C72=\"\",\"\",'Report p.3 - CF - Perso'!C72-'Report p.3 - CF - Perso'!I72)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C72=\"\",\"\",'Report p.3 - CF - Perso'!J72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[66,{"$f":"IF('Report p.3 - CF - Perso'!C73=\"\",\"\",'Report p.3 - CF - Perso'!C73-'Report p.3 - CF - Perso'!I73)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C73=\"\",\"\",'Report p.3 - CF - Perso'!J73)","v":{"$error":"#VALUE!"}},{"$f":"IF(B179=\"\",\"\",IFERROR(IRR(F179:DB179),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B179=\"\",\"\",IF(BV$113<=$A179,VLOOKUP(BV$113,$A$114:$C$213,$B$113,FALSE),IF(BV$113-1=$A179,-$C179,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A179+1","v":67},{"$f":"IF('Report p.3 - CF - Perso'!C74=\"\",\"\",'Report p.3 - CF - Perso'!C74-'Report p.3 - CF - Perso'!I74)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C74=\"\",\"\",'Report p.3 - CF - Perso'!J74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B180=\"\",\"\",IF(BQ$113<=$A180,VLOOKUP(BQ$113,$A$114:$C$213,$B$113,FALSE),IF(BQ$113-1=$A180,-$C180,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[68,{"$f":"IF('Report p.3 - CF - Perso'!C75=\"\",\"\",'Report p.3 - CF - Perso'!C75-'Report p.3 - CF - Perso'!I75)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C75=\"\",\"\",'Report p.3 - CF - Perso'!J75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[69,{"$f":"IF('Report p.3 - CF - Perso'!C76=\"\",\"\",'Report p.3 - CF - Perso'!C76-'Report p.3 - CF - Perso'!I76)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C76=\"\",\"\",'Report p.3 - CF - Perso'!J76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[70,{"$f":"IF('Report p.3 - CF - Perso'!C77=\"\",\"\",'Report p.3 - CF - Perso'!C77-'Report p.3 - CF - Perso'!I77)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C77=\"\",\"\",'Report p.3 - CF - Perso'!J77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[71,{"$f":"IF('Report p.3 - CF - Perso'!C78=\"\",\"\",'Report p.3 - CF - Perso'!C78-'Report p.3 - CF - Perso'!I78)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C78=\"\",\"\",'Report p.3 - CF - Perso'!J78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[72,{"$f":"IF('Report p.3 - CF - Perso'!C79=\"\",\"\",'Report p.3 - CF - Perso'!C79-'Report p.3 - CF - Perso'!I79)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C79=\"\",\"\",'Report p.3 - CF - Perso'!J79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B185=\"\",\"\",IF(U$113<=$A185,VLOOKUP(U$113,$A$114:$C$213,$B$113,FALSE),IF(U$113-1=$A185,-$C185,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B185=\"\",\"\",IF(CN$113<=$A185,VLOOKUP(CN$113,$A$114:$C$213,$B$113,FALSE),IF(CN$113-1=$A185,-$C185,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[73,{"$f":"IF('Report p.3 - CF - Perso'!C80=\"\",\"\",'Report p.3 - CF - Perso'!C80-'Report p.3 - CF - Perso'!I80)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C80=\"\",\"\",'Report p.3 - CF - Perso'!J80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B186=\"\",\"\",IF(F$113<=$A186,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A186,-$C186,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B186=\"\",\"\",IF(CL$113<=$A186,VLOOKUP(CL$113,$A$114:$C$213,$B$113,FALSE),IF(CL$113-1=$A186,-$C186,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[74,{"$f":"IF('Report p.3 - CF - Perso'!C81=\"\",\"\",'Report p.3 - CF - Perso'!C81-'Report p.3 - CF - Perso'!I81)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C81=\"\",\"\",'Report p.3 - CF - Perso'!J81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B187=\"\",\"\",IF(BP$113<=$A187,VLOOKUP(BP$113,$A$114:$C$213,$B$113,FALSE),IF(BP$113-1=$A187,-$C187,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[75,{"$f":"IF('Report p.3 - CF - Perso'!C82=\"\",\"\",'Report p.3 - CF - Perso'!C82-'Report p.3 - CF - Perso'!I82)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C82=\"\",\"\",'Report p.3 - CF - Perso'!J82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B188=\"\",\"\",IF(AZ$113<=$A188,VLOOKUP(AZ$113,$A$114:$C$213,$B$113,FALSE),IF(AZ$113-1=$A188,-$C188,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[76,{"$f":"IF('Report p.3 - CF - Perso'!C83=\"\",\"\",'Report p.3 - CF - Perso'!C83-'Report p.3 - CF - Perso'!I83)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C83=\"\",\"\",'Report p.3 - CF - Perso'!J83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B189=\"\",\"\",IF(AK$113<=$A189,VLOOKUP(AK$113,$A$114:$C$213,$B$113,FALSE),IF(AK$113-1=$A189,-$C189,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[77,{"$f":"IF('Report p.3 - CF - Perso'!C84=\"\",\"\",'Report p.3 - CF - Perso'!C84-'Report p.3 - CF - Perso'!I84)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C84=\"\",\"\",'Report p.3 - CF - Perso'!J84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,{"$f":"IF('Report p.3 - CF - Perso'!C85=\"\",\"\",'Report p.3 - CF - Perso'!C85-'Report p.3 - CF - Perso'!I85)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C85=\"\",\"\",'Report p.3 - CF - Perso'!J85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,{"$f":"IF('Report p.3 - CF - Perso'!C86=\"\",\"\",'Report p.3 - CF - Perso'!C86-'Report p.3 - CF - Perso'!I86)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C86=\"\",\"\",'Report p.3 - CF - Perso'!J86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,{"$f":"IF('Report p.3 - CF - Perso'!C87=\"\",\"\",'Report p.3 - CF - Perso'!C87-'Report p.3 - CF - Perso'!I87)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C87=\"\",\"\",'Report p.3 - CF - Perso'!J87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[81,{"$f":"IF('Report p.3 - CF - Perso'!C88=\"\",\"\",'Report p.3 - CF - Perso'!C88-'Report p.3 - CF - Perso'!I88)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C88=\"\",\"\",'Report p.3 - CF - Perso'!J88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[82,{"$f":"IF('Report p.3 - CF - Perso'!C89=\"\",\"\",'Report p.3 - CF - Perso'!C89-'Report p.3 - CF - Perso'!I89)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C89=\"\",\"\",'Report p.3 - CF - Perso'!J89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[83,{"$f":"IF('Report p.3 - CF - Perso'!C90=\"\",\"\",'Report p.3 - CF - Perso'!C90-'Report p.3 - CF - Perso'!I90)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C90=\"\",\"\",'Report p.3 - CF - Perso'!J90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[84,{"$f":"IF('Report p.3 - CF - Perso'!C91=\"\",\"\",'Report p.3 - CF - Perso'!C91-'Report p.3 - CF - Perso'!I91)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C91=\"\",\"\",'Report p.3 - CF - Perso'!J91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B197=\"\",\"\",IF(BV$113<=$A197,VLOOKUP(BV$113,$A$114:$C$213,$B$113,FALSE),IF(BV$113-1=$A197,-$C197,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[85,{"$f":"IF('Report p.3 - CF - Perso'!C92=\"\",\"\",'Report p.3 - CF - Perso'!C92-'Report p.3 - CF - Perso'!I92)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C92=\"\",\"\",'Report p.3 - CF - Perso'!J92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[86,{"$f":"IF('Report p.3 - CF - Perso'!C93=\"\",\"\",'Report p.3 - CF - Perso'!C93-'Report p.3 - CF - Perso'!I93)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C93=\"\",\"\",'Report p.3 - CF - Perso'!J93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[87,{"$f":"IF('Report p.3 - CF - Perso'!C94=\"\",\"\",'Report p.3 - CF - Perso'!C94-'Report p.3 - CF - Perso'!I94)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C94=\"\",\"\",'Report p.3 - CF - Perso'!J94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[88,{"$f":"IF('Report p.3 - CF - Perso'!C95=\"\",\"\",'Report p.3 - CF - Perso'!C95-'Report p.3 - CF - Perso'!I95)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C95=\"\",\"\",'Report p.3 - CF - Perso'!J95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B201=\"\",\"\",IF(U$113<=$A201,VLOOKUP(U$113,$A$114:$C$213,$B$113,FALSE),IF(U$113-1=$A201,-$C201,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B201=\"\",\"\",IF(DA$113<=$A201,VLOOKUP(DA$113,$A$114:$C$213,$B$113,FALSE),IF(DA$113-1=$A201,-$C201,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[89,{"$f":"IF('Report p.3 - CF - Perso'!C96=\"\",\"\",'Report p.3 - CF - Perso'!C96-'Report p.3 - CF - Perso'!I96)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C96=\"\",\"\",'Report p.3 - CF - Perso'!J96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B202=\"\",\"\",IF(F$113<=$A202,VLOOKUP(F$113,$A$114:$C$213,$B$113,FALSE),IF(F$113-1=$A202,-$C202,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B202=\"\",\"\",IF(CL$113<=$A202,VLOOKUP(CL$113,$A$114:$C$213,$B$113,FALSE),IF(CL$113-1=$A202,-$C202,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[90,{"$f":"IF('Report p.3 - CF - Perso'!C97=\"\",\"\",'Report p.3 - CF - Perso'!C97-'Report p.3 - CF - Perso'!I97)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C97=\"\",\"\",'Report p.3 - CF - Perso'!J97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[91,{"$f":"IF('Report p.3 - CF - Perso'!C98=\"\",\"\",'Report p.3 - CF - Perso'!C98-'Report p.3 - CF - Perso'!I98)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C98=\"\",\"\",'Report p.3 - CF - Perso'!J98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B204=\"\",\"\",IF(AZ$113<=$A204,VLOOKUP(AZ$113,$A$114:$C$213,$B$113,FALSE),IF(AZ$113-1=$A204,-$C204,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[92,{"$f":"IF('Report p.3 - CF - Perso'!C99=\"\",\"\",'Report p.3 - CF - Perso'!C99-'Report p.3 - CF - Perso'!I99)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C99=\"\",\"\",'Report p.3 - CF - Perso'!J99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B205=\"\",\"\",IF(AK$113<=$A205,VLOOKUP(AK$113,$A$114:$C$213,$B$113,FALSE),IF(AK$113-1=$A205,-$C205,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[93,{"$f":"IF('Report p.3 - CF - Perso'!C100=\"\",\"\",'Report p.3 - CF - Perso'!C100-'Report p.3 - CF - Perso'!I100)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C100=\"\",\"\",'Report p.3 - CF - Perso'!J100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[94,{"$f":"IF('Report p.3 - CF - Perso'!C101=\"\",\"\",'Report p.3 - CF - Perso'!C101-'Report p.3 - CF - Perso'!I101)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C101=\"\",\"\",'Report p.3 - CF - Perso'!J101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[95,{"$f":"IF('Report p.3 - CF - Perso'!C102=\"\",\"\",'Report p.3 - CF - Perso'!C102-'Report p.3 - CF - Perso'!I102)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C102=\"\",\"\",'Report p.3 - CF - Perso'!J102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[96,{"$f":"IF('Report p.3 - CF - Perso'!C103=\"\",\"\",'Report p.3 - CF - Perso'!C103-'Report p.3 - CF - Perso'!I103)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C103=\"\",\"\",'Report p.3 - CF - Perso'!J103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[97,{"$f":"IF('Report p.3 - CF - Perso'!C104=\"\",\"\",'Report p.3 - CF - Perso'!C104-'Report p.3 - CF - Perso'!I104)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C104=\"\",\"\",'Report p.3 - CF - Perso'!J104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[98,{"$f":"IF('Report p.3 - CF - Perso'!C105=\"\",\"\",'Report p.3 - CF - Perso'!C105-'Report p.3 - CF - Perso'!I105)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C105=\"\",\"\",'Report p.3 - CF - Perso'!J105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B211=\"\",\"\",IF(CD$113<=$A211,VLOOKUP(CD$113,$A$114:$C$213,$B$113,FALSE),IF(CD$113-1=$A211,-$C211,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[99,{"$f":"IF('Report p.3 - CF - Perso'!C106=\"\",\"\",'Report p.3 - CF - Perso'!C106-'Report p.3 - CF - Perso'!I106)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C106=\"\",\"\",'Report p.3 - CF - Perso'!J106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B212=\"\",\"\",IF(BP$113<=$A212,VLOOKUP(BP$113,$A$114:$C$213,$B$113,FALSE),IF(BP$113-1=$A212,-$C212,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[100,{"$f":"IF('Report p.3 - CF - Perso'!C107=\"\",\"\",'Report p.3 - CF - Perso'!C107-'Report p.3 - CF - Perso'!I107)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Perso'!C107=\"\",\"\",'Report p.3 - CF - Perso'!J107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"IRR Ins Corp","index":70,"n_rows":214,"n_cols":106,"rows_kept":214,"cut":false,"hidden":true,"merged":[]}
[null,"IRR Calculation, regular illustration rate and regular loan rate."]
[null,"Insured retirement strategy (IRS)"]
[]
[null,"NetCashFlow","Death Benefit"]
[1,{"$f":"A5+1","v":2},{"$f":"B5+1","v":3},"IRR",null,1,{"$f":"F5+1","v":2},{"$f":"G5+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BK5+1","v":59},60,61,62,63,64,65,66,{"$f":"BS5+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,{"$f":"CL5+1","v":86},{"$f":"CM5+1","v":87},88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[1,{"$f":"IF('Report p.3 - CF - Corpo'!A8=\"\",\"\",'Report p.3 - CF - Corpo'!C8-'Report p.3 - CF - Corpo'!G8)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A8=\"\",\"\",'Report p.3 - CF - Corpo'!H8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B6=\"\",\"\",IFERROR(IRR(F6:DB6),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B6=\"\",\"\",IF(F$5<=$A6,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$f":" IF($B6=\"\",\"\",IF(G$5<=$A6,VLOOKUP(G$5,$A$6:$C$105,$B$5,FALSE),IF(G$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B6=\"\",\"\",IF(BS$5<=$A6,VLOOKUP(BS$5,$A$6:$C$105,$B$5,FALSE),IF(BS$5-1=$A6,-$C6,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A6+1","v":2},{"$f":"IF('Report p.3 - CF - Corpo'!A9=\"\",\"\",'Report p.3 - CF - Corpo'!C9-'Report p.3 - CF - Corpo'!G9)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A9=\"\",\"\",'Report p.3 - CF - Corpo'!H9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B7=\"\",\"\",IFERROR(IRR(F7:DB7),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B7=\"\",\"\",IF(F$5<=$A7,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A7,-$C7,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A7+1","v":3},{"$f":"IF('Report p.3 - CF - Corpo'!A10=\"\",\"\",'Report p.3 - CF - Corpo'!C10-'Report p.3 - CF - Corpo'!G10)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A10=\"\",\"\",'Report p.3 - CF - Corpo'!H10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"IF('Report p.3 - CF - Corpo'!A11=\"\",\"\",'Report p.3 - CF - Corpo'!C11-'Report p.3 - CF - Corpo'!G11)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A11=\"\",\"\",'Report p.3 - CF - Corpo'!H11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B9=\"\",\"\",IF(BR$5<=$A9,VLOOKUP(BR$5,$A$6:$C$105,$B$5,FALSE),IF(BR$5-1=$A9,-$C9,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"IF('Report p.3 - CF - Corpo'!A12=\"\",\"\",'Report p.3 - CF - Corpo'!C12-'Report p.3 - CF - Corpo'!G12)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A12=\"\",\"\",'Report p.3 - CF - Corpo'!H12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[6,{"$f":"IF('Report p.3 - CF - Corpo'!A13=\"\",\"\",'Report p.3 - CF - Corpo'!C13-'Report p.3 - CF - Corpo'!G13)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A13=\"\",\"\",'Report p.3 - CF - Corpo'!H13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[7,{"$f":"IF('Report p.3 - CF - Corpo'!A14=\"\",\"\",'Report p.3 - CF - Corpo'!C14-'Report p.3 - CF - Corpo'!G14)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A14=\"\",\"\",'Report p.3 - CF - Corpo'!H14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[8,{"$f":"IF('Report p.3 - CF - Corpo'!A15=\"\",\"\",'Report p.3 - CF - Corpo'!C15-'Report p.3 - CF - Corpo'!G15)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A15=\"\",\"\",'Report p.3 - CF - Corpo'!H15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(BQ$5<=$A13,VLOOKUP(BQ$5,$A$6:$C$105,$B$5,FALSE),IF(BQ$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(BV$5<=$A13,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(CL$5<=$A13,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B13=\"\",\"\",IF(DB$5<=$A13,VLOOKUP(DB$5,$A$6:$C$105,$B$5,FALSE),IF(DB$5-1=$A13,-$C13,\"\")))","v":{"$error":"#VALUE!"}}]
[9,{"$f":"IF('Report p.3 - CF - Corpo'!A16=\"\",\"\",'Report p.3 - CF - Corpo'!C16-'Report p.3 - CF - Corpo'!G16)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A16=\"\",\"\",'Report p.3 - CF - Corpo'!H16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(V$5<=$A14,VLOOKUP(V$5,$A$6:$C$105,$B$5,FALSE),IF(V$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(AL$5<=$A14,VLOOKUP(AL$5,$A$6:$C$105,$B$5,FALSE),IF(AL$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B14=\"\",\"\",IF(BB$5<=$A14,VLOOKUP(BB$5,$A$6:$C$105,$B$5,FALSE),IF(BB$5-1=$A14,-$C14,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[10,{"$f":"IF('Report p.3 - CF - Corpo'!A17=\"\",\"\",'Report p.3 - CF - Corpo'!C17-'Report p.3 - CF - Corpo'!G17)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A17=\"\",\"\",'Report p.3 - CF - Corpo'!H17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"IF('Report p.3 - CF - Corpo'!A18=\"\",\"\",'Report p.3 - CF - Corpo'!C18-'Report p.3 - CF - Corpo'!G18)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A18=\"\",\"\",'Report p.3 - CF - Corpo'!H18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[12,{"$f":"IF('Report p.3 - CF - Corpo'!A19=\"\",\"\",'Report p.3 - CF - Corpo'!C19-'Report p.3 - CF - Corpo'!G19)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A19=\"\",\"\",'Report p.3 - CF - Corpo'!H19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"IF('Report p.3 - CF - Corpo'!A20=\"\",\"\",'Report p.3 - CF - Corpo'!C20-'Report p.3 - CF - Corpo'!G20)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A20=\"\",\"\",'Report p.3 - CF - Corpo'!H20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,{"$f":"IF('Report p.3 - CF - Corpo'!A21=\"\",\"\",'Report p.3 - CF - Corpo'!C21-'Report p.3 - CF - Corpo'!G21)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A21=\"\",\"\",'Report p.3 - CF - Corpo'!H21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"IF('Report p.3 - CF - Corpo'!A22=\"\",\"\",'Report p.3 - CF - Corpo'!C22-'Report p.3 - CF - Corpo'!G22)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A22=\"\",\"\",'Report p.3 - CF - Corpo'!H22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[16,{"$f":"IF('Report p.3 - CF - Corpo'!A23=\"\",\"\",'Report p.3 - CF - Corpo'!C23-'Report p.3 - CF - Corpo'!G23)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A23=\"\",\"\",'Report p.3 - CF - Corpo'!H23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(BU$5<=$A21,VLOOKUP(BU$5,$A$6:$C$105,$B$5,FALSE),IF(BU$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(CK$5<=$A21,VLOOKUP(CK$5,$A$6:$C$105,$B$5,FALSE),IF(CK$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B21=\"\",\"\",IF(DA$5<=$A21,VLOOKUP(DA$5,$A$6:$C$105,$B$5,FALSE),IF(DA$5-1=$A21,-$C21,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[17,{"$f":"IF('Report p.3 - CF - Corpo'!A24=\"\",\"\",'Report p.3 - CF - Corpo'!C24-'Report p.3 - CF - Corpo'!G24)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A24=\"\",\"\",'Report p.3 - CF - Corpo'!H24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[18,{"$f":"IF('Report p.3 - CF - Corpo'!A25=\"\",\"\",'Report p.3 - CF - Corpo'!C25-'Report p.3 - CF - Corpo'!G25)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A25=\"\",\"\",'Report p.3 - CF - Corpo'!H25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[19,{"$f":"IF('Report p.3 - CF - Corpo'!A26=\"\",\"\",'Report p.3 - CF - Corpo'!C26-'Report p.3 - CF - Corpo'!G26)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A26=\"\",\"\",'Report p.3 - CF - Corpo'!H26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[20,{"$f":"IF('Report p.3 - CF - Corpo'!A27=\"\",\"\",'Report p.3 - CF - Corpo'!C27-'Report p.3 - CF - Corpo'!G27)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A27=\"\",\"\",'Report p.3 - CF - Corpo'!H27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[21,{"$f":"IF('Report p.3 - CF - Corpo'!A28=\"\",\"\",'Report p.3 - CF - Corpo'!C28-'Report p.3 - CF - Corpo'!G28)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A28=\"\",\"\",'Report p.3 - CF - Corpo'!H28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[22,{"$f":"IF('Report p.3 - CF - Corpo'!A29=\"\",\"\",'Report p.3 - CF - Corpo'!C29-'Report p.3 - CF - Corpo'!G29)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A29=\"\",\"\",'Report p.3 - CF - Corpo'!H29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[23,{"$f":"IF('Report p.3 - CF - Corpo'!A30=\"\",\"\",'Report p.3 - CF - Corpo'!C30-'Report p.3 - CF - Corpo'!G30)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A30=\"\",\"\",'Report p.3 - CF - Corpo'!H30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[24,{"$f":"IF('Report p.3 - CF - Corpo'!A31=\"\",\"\",'Report p.3 - CF - Corpo'!C31-'Report p.3 - CF - Corpo'!G31)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A31=\"\",\"\",'Report p.3 - CF - Corpo'!H31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B29=\"\",\"\",IF(N$5<=$A29,VLOOKUP(N$5,$A$6:$C$105,$B$5,FALSE),IF(N$5-1=$A29,-$C29,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B29=\"\",\"\",IF(BA$5<=$A29,VLOOKUP(BA$5,$A$6:$C$105,$B$5,FALSE),IF(BA$5-1=$A29,-$C29,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[25,{"$f":"IF('Report p.3 - CF - Corpo'!A32=\"\",\"\",'Report p.3 - CF - Corpo'!C32-'Report p.3 - CF - Corpo'!G32)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A32=\"\",\"\",'Report p.3 - CF - Corpo'!H32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B30=\"\",\"\",IF(F$5<=$A30,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A30,-$C30,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B30=\"\",\"\",IF(AK$5<=$A30,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A30,-$C30,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[26,{"$f":"IF('Report p.3 - CF - Corpo'!A33=\"\",\"\",'Report p.3 - CF - Corpo'!C33-'Report p.3 - CF - Corpo'!G33)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A33=\"\",\"\",'Report p.3 - CF - Corpo'!H33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B31=\"\",\"\",IF(AD$5<=$A31,VLOOKUP(AD$5,$A$6:$C$105,$B$5,FALSE),IF(AD$5-1=$A31,-$C31,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[27,{"$f":"IF('Report p.3 - CF - Corpo'!A34=\"\",\"\",'Report p.3 - CF - Corpo'!C34-'Report p.3 - CF - Corpo'!G34)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A34=\"\",\"\",'Report p.3 - CF - Corpo'!H34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[28,{"$f":"IF('Report p.3 - CF - Corpo'!A35=\"\",\"\",'Report p.3 - CF - Corpo'!C35-'Report p.3 - CF - Corpo'!G35)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A35=\"\",\"\",'Report p.3 - CF - Corpo'!H35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[29,{"$f":"IF('Report p.3 - CF - Corpo'!A36=\"\",\"\",'Report p.3 - CF - Corpo'!C36-'Report p.3 - CF - Corpo'!G36)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A36=\"\",\"\",'Report p.3 - CF - Corpo'!H36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[30,{"$f":"IF('Report p.3 - CF - Corpo'!A37=\"\",\"\",'Report p.3 - CF - Corpo'!C37-'Report p.3 - CF - Corpo'!G37)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A37=\"\",\"\",'Report p.3 - CF - Corpo'!H37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[31,{"$f":"IF('Report p.3 - CF - Corpo'!A38=\"\",\"\",'Report p.3 - CF - Corpo'!C38-'Report p.3 - CF - Corpo'!G38)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A38=\"\",\"\",'Report p.3 - CF - Corpo'!H38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B36=\"\",\"\",IF(CZ$5<=$A36,VLOOKUP(CZ$5,$A$6:$C$105,$B$5,FALSE),IF(CZ$5-1=$A36,-$C36,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[32,{"$f":"IF('Report p.3 - CF - Corpo'!A39=\"\",\"\",'Report p.3 - CF - Corpo'!C39-'Report p.3 - CF - Corpo'!G39)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A39=\"\",\"\",'Report p.3 - CF - Corpo'!H39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B37=\"\",\"\",IF(CK$5<=$A37,VLOOKUP(CK$5,$A$6:$C$105,$B$5,FALSE),IF(CK$5-1=$A37,-$C37,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[33,{"$f":"IF('Report p.3 - CF - Corpo'!A40=\"\",\"\",'Report p.3 - CF - Corpo'!C40-'Report p.3 - CF - Corpo'!G40)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A40=\"\",\"\",'Report p.3 - CF - Corpo'!H40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B38=\"\",\"\",IF(BW$5<=$A38,VLOOKUP(BW$5,$A$6:$C$105,$B$5,FALSE),IF(BW$5-1=$A38,-$C38,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[34,{"$f":"IF('Report p.3 - CF - Corpo'!A41=\"\",\"\",'Report p.3 - CF - Corpo'!C41-'Report p.3 - CF - Corpo'!G41)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A41=\"\",\"\",'Report p.3 - CF - Corpo'!H41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B39=\"\",\"\",IF(BR$5<=$A39,VLOOKUP(BR$5,$A$6:$C$105,$B$5,FALSE),IF(BR$5-1=$A39,-$C39,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[35,{"$f":"IF('Report p.3 - CF - Corpo'!A42=\"\",\"\",'Report p.3 - CF - Corpo'!C42-'Report p.3 - CF - Corpo'!G42)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A42=\"\",\"\",'Report p.3 - CF - Corpo'!H42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[36,{"$f":"IF('Report p.3 - CF - Corpo'!A43=\"\",\"\",'Report p.3 - CF - Corpo'!C43-'Report p.3 - CF - Corpo'!G43)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A43=\"\",\"\",'Report p.3 - CF - Corpo'!H43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[37,{"$f":"IF('Report p.3 - CF - Corpo'!A44=\"\",\"\",'Report p.3 - CF - Corpo'!C44-'Report p.3 - CF - Corpo'!G44)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A44=\"\",\"\",'Report p.3 - CF - Corpo'!H44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[38,{"$f":"IF('Report p.3 - CF - Corpo'!A45=\"\",\"\",'Report p.3 - CF - Corpo'!C45-'Report p.3 - CF - Corpo'!G45)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A45=\"\",\"\",'Report p.3 - CF - Corpo'!H45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[39,{"$f":"IF('Report p.3 - CF - Corpo'!A46=\"\",\"\",'Report p.3 - CF - Corpo'!C46-'Report p.3 - CF - Corpo'!G46)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A46=\"\",\"\",'Report p.3 - CF - Corpo'!H46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B44=\"\",\"\",IF(BP$5<=$A44,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A44,-$C44,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[40,{"$f":"IF('Report p.3 - CF - Corpo'!A47=\"\",\"\",'Report p.3 - CF - Corpo'!C47-'Report p.3 - CF - Corpo'!G47)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A47=\"\",\"\",'Report p.3 - CF - Corpo'!H47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B45=\"\",\"\",IF(U$5<=$A45,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A45,-$C45,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B45=\"\",\"\",IF(BA$5<=$A45,VLOOKUP(BA$5,$A$6:$C$105,$B$5,FALSE),IF(BA$5-1=$A45,-$C45,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[41,{"$f":"IF('Report p.3 - CF - Corpo'!A48=\"\",\"\",'Report p.3 - CF - Corpo'!C48-'Report p.3 - CF - Corpo'!G48)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A48=\"\",\"\",'Report p.3 - CF - Corpo'!H48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B46=\"\",\"\",IF(F$5<=$A46,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A46,-$C46,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[42,{"$f":"IF('Report p.3 - CF - Corpo'!A49=\"\",\"\",'Report p.3 - CF - Corpo'!C49-'Report p.3 - CF - Corpo'!G49)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A49=\"\",\"\",'Report p.3 - CF - Corpo'!H49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[43,{"$f":"IF('Report p.3 - CF - Corpo'!A50=\"\",\"\",'Report p.3 - CF - Corpo'!C50-'Report p.3 - CF - Corpo'!G50)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A50=\"\",\"\",'Report p.3 - CF - Corpo'!H50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B48=\"\",\"\",IF(AO$5<=$A48,VLOOKUP(AO$5,$A$6:$C$105,$B$5,FALSE),IF(AO$5-1=$A48,-$C48,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[44,{"$f":"IF('Report p.3 - CF - Corpo'!A51=\"\",\"\",'Report p.3 - CF - Corpo'!C51-'Report p.3 - CF - Corpo'!G51)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A51=\"\",\"\",'Report p.3 - CF - Corpo'!H51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B49=\"\",\"\",IF(AK$5<=$A49,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A49,-$C49,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[45,{"$f":"IF('Report p.3 - CF - Corpo'!A52=\"\",\"\",'Report p.3 - CF - Corpo'!C52-'Report p.3 - CF - Corpo'!G52)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A52=\"\",\"\",'Report p.3 - CF - Corpo'!H52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[46,{"$f":"IF('Report p.3 - CF - Corpo'!A53=\"\",\"\",'Report p.3 - CF - Corpo'!C53-'Report p.3 - CF - Corpo'!G53)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A53=\"\",\"\",'Report p.3 - CF - Corpo'!H53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[47,{"$f":"IF('Report p.3 - CF - Corpo'!A54=\"\",\"\",'Report p.3 - CF - Corpo'!C54-'Report p.3 - CF - Corpo'!G54)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A54=\"\",\"\",'Report p.3 - CF - Corpo'!H54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[48,{"$f":"IF('Report p.3 - CF - Corpo'!A55=\"\",\"\",'Report p.3 - CF - Corpo'!C55-'Report p.3 - CF - Corpo'!G55)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A55=\"\",\"\",'Report p.3 - CF - Corpo'!H55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[49,{"$f":"IF('Report p.3 - CF - Corpo'!A56=\"\",\"\",'Report p.3 - CF - Corpo'!C56-'Report p.3 - CF - Corpo'!G56)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A56=\"\",\"\",'Report p.3 - CF - Corpo'!H56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[50,{"$f":"IF('Report p.3 - CF - Corpo'!A57=\"\",\"\",'Report p.3 - CF - Corpo'!C57-'Report p.3 - CF - Corpo'!G57)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A57=\"\",\"\",'Report p.3 - CF - Corpo'!H57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B55=\"\",\"\",IF(CC$5<=$A55,VLOOKUP(CC$5,$A$6:$C$105,$B$5,FALSE),IF(CC$5-1=$A55,-$C55,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B55=\"\",\"\",IF(CT$5<=$A55,VLOOKUP(CT$5,$A$6:$C$105,$B$5,FALSE),IF(CT$5-1=$A55,-$C55,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[51,{"$f":"IF('Report p.3 - CF - Corpo'!A58=\"\",\"\",'Report p.3 - CF - Corpo'!C58-'Report p.3 - CF - Corpo'!G58)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A58=\"\",\"\",'Report p.3 - CF - Corpo'!H58)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B56=\"\",\"\",IF(CS$5<=$A56,VLOOKUP(CS$5,$A$6:$C$105,$B$5,FALSE),IF(CS$5-1=$A56,-$C56,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[52,{"$f":"IF('Report p.3 - CF - Corpo'!A59=\"\",\"\",'Report p.3 - CF - Corpo'!C59-'Report p.3 - CF - Corpo'!G59)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A59=\"\",\"\",'Report p.3 - CF - Corpo'!H59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[53,{"$f":"IF('Report p.3 - CF - Corpo'!A60=\"\",\"\",'Report p.3 - CF - Corpo'!C60-'Report p.3 - CF - Corpo'!G60)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A60=\"\",\"\",'Report p.3 - CF - Corpo'!H60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[54,{"$f":"IF('Report p.3 - CF - Corpo'!A61=\"\",\"\",'Report p.3 - CF - Corpo'!C61-'Report p.3 - CF - Corpo'!G61)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A61=\"\",\"\",'Report p.3 - CF - Corpo'!H61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[55,{"$f":"IF('Report p.3 - CF - Corpo'!A62=\"\",\"\",'Report p.3 - CF - Corpo'!C62-'Report p.3 - CF - Corpo'!G62)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A62=\"\",\"\",'Report p.3 - CF - Corpo'!H62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[56,{"$f":"IF('Report p.3 - CF - Corpo'!A63=\"\",\"\",'Report p.3 - CF - Corpo'!C63-'Report p.3 - CF - Corpo'!G63)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A63=\"\",\"\",'Report p.3 - CF - Corpo'!H63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B61=\"\",\"\",IF(U$5<=$A61,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A61,-$C61,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[57,{"$f":"IF('Report p.3 - CF - Corpo'!A64=\"\",\"\",'Report p.3 - CF - Corpo'!C64-'Report p.3 - CF - Corpo'!G64)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A64=\"\",\"\",'Report p.3 - CF - Corpo'!H64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B62=\"\",\"\",IF(F$5<=$A62,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A62,-$C62,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[58,{"$f":"IF('Report p.3 - CF - Corpo'!A65=\"\",\"\",'Report p.3 - CF - Corpo'!C65-'Report p.3 - CF - Corpo'!G65)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A65=\"\",\"\",'Report p.3 - CF - Corpo'!H65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[59,{"$f":"IF('Report p.3 - CF - Corpo'!A66=\"\",\"\",'Report p.3 - CF - Corpo'!C66-'Report p.3 - CF - Corpo'!G66)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A66=\"\",\"\",'Report p.3 - CF - Corpo'!H66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B64=\"\",\"\",IF(AZ$5<=$A64,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A64,-$C64,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[60,{"$f":"IF('Report p.3 - CF - Corpo'!A67=\"\",\"\",'Report p.3 - CF - Corpo'!C67-'Report p.3 - CF - Corpo'!G67)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A67=\"\",\"\",'Report p.3 - CF - Corpo'!H67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B65=\"\",\"\",IF(AK$5<=$A65,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A65,-$C65,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[61,{"$f":"IF('Report p.3 - CF - Corpo'!A68=\"\",\"\",'Report p.3 - CF - Corpo'!C68-'Report p.3 - CF - Corpo'!G68)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A68=\"\",\"\",'Report p.3 - CF - Corpo'!H68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[62,{"$f":"IF('Report p.3 - CF - Corpo'!A69=\"\",\"\",'Report p.3 - CF - Corpo'!C69-'Report p.3 - CF - Corpo'!G69)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A69=\"\",\"\",'Report p.3 - CF - Corpo'!H69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[63,{"$f":"IF('Report p.3 - CF - Corpo'!A70=\"\",\"\",'Report p.3 - CF - Corpo'!C70-'Report p.3 - CF - Corpo'!G70)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A70=\"\",\"\",'Report p.3 - CF - Corpo'!H70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[64,{"$f":"IF('Report p.3 - CF - Corpo'!A71=\"\",\"\",'Report p.3 - CF - Corpo'!C71-'Report p.3 - CF - Corpo'!G71)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A71=\"\",\"\",'Report p.3 - CF - Corpo'!H71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[65,{"$f":"IF('Report p.3 - CF - Corpo'!A72=\"\",\"\",'Report p.3 - CF - Corpo'!C72-'Report p.3 - CF - Corpo'!G72)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A72=\"\",\"\",'Report p.3 - CF - Corpo'!H72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[66,{"$f":"IF('Report p.3 - CF - Corpo'!A73=\"\",\"\",'Report p.3 - CF - Corpo'!C73-'Report p.3 - CF - Corpo'!G73)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A73=\"\",\"\",'Report p.3 - CF - Corpo'!H73)","v":{"$error":"#VALUE!"}},{"$f":"IF(B71=\"\",\"\",IFERROR(IRR(F71:DB71),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B71=\"\",\"\",IF(BV$5<=$A71,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A71,-$C71,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A71+1","v":67},{"$f":"IF('Report p.3 - CF - Corpo'!A74=\"\",\"\",'Report p.3 - CF - Corpo'!C74-'Report p.3 - CF - Corpo'!G74)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A74=\"\",\"\",'Report p.3 - CF - Corpo'!H74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B72=\"\",\"\",IF(BQ$5<=$A72,VLOOKUP(BQ$5,$A$6:$C$105,$B$5,FALSE),IF(BQ$5-1=$A72,-$C72,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[68,{"$f":"IF('Report p.3 - CF - Corpo'!A75=\"\",\"\",'Report p.3 - CF - Corpo'!C75-'Report p.3 - CF - Corpo'!G75)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A75=\"\",\"\",'Report p.3 - CF - Corpo'!H75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[69,{"$f":"IF('Report p.3 - CF - Corpo'!A76=\"\",\"\",'Report p.3 - CF - Corpo'!C76-'Report p.3 - CF - Corpo'!G76)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A76=\"\",\"\",'Report p.3 - CF - Corpo'!H76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[70,{"$f":"IF('Report p.3 - CF - Corpo'!A77=\"\",\"\",'Report p.3 - CF - Corpo'!C77-'Report p.3 - CF - Corpo'!G77)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A77=\"\",\"\",'Report p.3 - CF - Corpo'!H77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[71,{"$f":"IF('Report p.3 - CF - Corpo'!A78=\"\",\"\",'Report p.3 - CF - Corpo'!C78-'Report p.3 - CF - Corpo'!G78)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A78=\"\",\"\",'Report p.3 - CF - Corpo'!H78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[72,{"$f":"IF('Report p.3 - CF - Corpo'!A79=\"\",\"\",'Report p.3 - CF - Corpo'!C79-'Report p.3 - CF - Corpo'!G79)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A79=\"\",\"\",'Report p.3 - CF - Corpo'!H79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B77=\"\",\"\",IF(U$5<=$A77,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A77,-$C77,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B77=\"\",\"\",IF(CN$5<=$A77,VLOOKUP(CN$5,$A$6:$C$105,$B$5,FALSE),IF(CN$5-1=$A77,-$C77,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[73,{"$f":"IF('Report p.3 - CF - Corpo'!A80=\"\",\"\",'Report p.3 - CF - Corpo'!C80-'Report p.3 - CF - Corpo'!G80)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A80=\"\",\"\",'Report p.3 - CF - Corpo'!H80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B78=\"\",\"\",IF(F$5<=$A78,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A78,-$C78,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B78=\"\",\"\",IF(CL$5<=$A78,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A78,-$C78,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[74,{"$f":"IF('Report p.3 - CF - Corpo'!A81=\"\",\"\",'Report p.3 - CF - Corpo'!C81-'Report p.3 - CF - Corpo'!G81)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A81=\"\",\"\",'Report p.3 - CF - Corpo'!H81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B79=\"\",\"\",IF(BP$5<=$A79,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A79,-$C79,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[75,{"$f":"IF('Report p.3 - CF - Corpo'!A82=\"\",\"\",'Report p.3 - CF - Corpo'!C82-'Report p.3 - CF - Corpo'!G82)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A82=\"\",\"\",'Report p.3 - CF - Corpo'!H82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B80=\"\",\"\",IF(AZ$5<=$A80,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A80,-$C80,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[76,{"$f":"IF('Report p.3 - CF - Corpo'!A83=\"\",\"\",'Report p.3 - CF - Corpo'!C83-'Report p.3 - CF - Corpo'!G83)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A83=\"\",\"\",'Report p.3 - CF - Corpo'!H83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B81=\"\",\"\",IF(AK$5<=$A81,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A81,-$C81,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[77,{"$f":"IF('Report p.3 - CF - Corpo'!A84=\"\",\"\",'Report p.3 - CF - Corpo'!C84-'Report p.3 - CF - Corpo'!G84)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A84=\"\",\"\",'Report p.3 - CF - Corpo'!H84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,{"$f":"IF('Report p.3 - CF - Corpo'!A85=\"\",\"\",'Report p.3 - CF - Corpo'!C85-'Report p.3 - CF - Corpo'!G85)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A85=\"\",\"\",'Report p.3 - CF - Corpo'!H85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,{"$f":"IF('Report p.3 - CF - Corpo'!A86=\"\",\"\",'Report p.3 - CF - Corpo'!C86-'Report p.3 - CF - Corpo'!G86)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A86=\"\",\"\",'Report p.3 - CF - Corpo'!H86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,{"$f":"IF('Report p.3 - CF - Corpo'!A87=\"\",\"\",'Report p.3 - CF - Corpo'!C87-'Report p.3 - CF - Corpo'!G87)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A87=\"\",\"\",'Report p.3 - CF - Corpo'!H87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[81,{"$f":"IF('Report p.3 - CF - Corpo'!A88=\"\",\"\",'Report p.3 - CF - Corpo'!C88-'Report p.3 - CF - Corpo'!G88)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A88=\"\",\"\",'Report p.3 - CF - Corpo'!H88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[82,{"$f":"IF('Report p.3 - CF - Corpo'!A89=\"\",\"\",'Report p.3 - CF - Corpo'!C89-'Report p.3 - CF - Corpo'!G89)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A89=\"\",\"\",'Report p.3 - CF - Corpo'!H89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[83,{"$f":"IF('Report p.3 - CF - Corpo'!A90=\"\",\"\",'Report p.3 - CF - Corpo'!C90-'Report p.3 - CF - Corpo'!G90)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A90=\"\",\"\",'Report p.3 - CF - Corpo'!H90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[84,{"$f":"IF('Report p.3 - CF - Corpo'!A91=\"\",\"\",'Report p.3 - CF - Corpo'!C91-'Report p.3 - CF - Corpo'!G91)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A91=\"\",\"\",'Report p.3 - CF - Corpo'!H91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B89=\"\",\"\",IF(BV$5<=$A89,VLOOKUP(BV$5,$A$6:$C$105,$B$5,FALSE),IF(BV$5-1=$A89,-$C89,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[85,{"$f":"IF('Report p.3 - CF - Corpo'!A92=\"\",\"\",'Report p.3 - CF - Corpo'!C92-'Report p.3 - CF - Corpo'!G92)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A92=\"\",\"\",'Report p.3 - CF - Corpo'!H92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[86,{"$f":"IF('Report p.3 - CF - Corpo'!A93=\"\",\"\",'Report p.3 - CF - Corpo'!C93-'Report p.3 - CF - Corpo'!G93)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A93=\"\",\"\",'Report p.3 - CF - Corpo'!H93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[87,{"$f":"IF('Report p.3 - CF - Corpo'!A94=\"\",\"\",'Report p.3 - CF - Corpo'!C94-'Report p.3 - CF - Corpo'!G94)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A94=\"\",\"\",'Report p.3 - CF - Corpo'!H94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[88,{"$f":"IF('Report p.3 - CF - Corpo'!A95=\"\",\"\",'Report p.3 - CF - Corpo'!C95-'Report p.3 - CF - Corpo'!G95)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A95=\"\",\"\",'Report p.3 - CF - Corpo'!H95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B93=\"\",\"\",IF(U$5<=$A93,VLOOKUP(U$5,$A$6:$C$105,$B$5,FALSE),IF(U$5-1=$A93,-$C93,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B93=\"\",\"\",IF(DA$5<=$A93,VLOOKUP(DA$5,$A$6:$C$105,$B$5,FALSE),IF(DA$5-1=$A93,-$C93,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[89,{"$f":"IF('Report p.3 - CF - Corpo'!A96=\"\",\"\",'Report p.3 - CF - Corpo'!C96-'Report p.3 - CF - Corpo'!G96)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A96=\"\",\"\",'Report p.3 - CF - Corpo'!H96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B94=\"\",\"\",IF(F$5<=$A94,VLOOKUP(F$5,$A$6:$C$105,$B$5,FALSE),IF(F$5-1=$A94,-$C94,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B94=\"\",\"\",IF(CL$5<=$A94,VLOOKUP(CL$5,$A$6:$C$105,$B$5,FALSE),IF(CL$5-1=$A94,-$C94,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[90,{"$f":"IF('Report p.3 - CF - Corpo'!A97=\"\",\"\",'Report p.3 - CF - Corpo'!C97-'Report p.3 - CF - Corpo'!G97)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A97=\"\",\"\",'Report p.3 - CF - Corpo'!H97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[91,{"$f":"IF('Report p.3 - CF - Corpo'!A98=\"\",\"\",'Report p.3 - CF - Corpo'!C98-'Report p.3 - CF - Corpo'!G98)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A98=\"\",\"\",'Report p.3 - CF - Corpo'!H98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B96=\"\",\"\",IF(AZ$5<=$A96,VLOOKUP(AZ$5,$A$6:$C$105,$B$5,FALSE),IF(AZ$5-1=$A96,-$C96,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[92,{"$f":"IF('Report p.3 - CF - Corpo'!A99=\"\",\"\",'Report p.3 - CF - Corpo'!C99-'Report p.3 - CF - Corpo'!G99)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A99=\"\",\"\",'Report p.3 - CF - Corpo'!H99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B97=\"\",\"\",IF(AK$5<=$A97,VLOOKUP(AK$5,$A$6:$C$105,$B$5,FALSE),IF(AK$5-1=$A97,-$C97,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[93,{"$f":"IF('Report p.3 - CF - Corpo'!A100=\"\",\"\",'Report p.3 - CF - Corpo'!C100-'Report p.3 - CF - Corpo'!G100)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A100=\"\",\"\",'Report p.3 - CF - Corpo'!H100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[94,{"$f":"IF('Report p.3 - CF - Corpo'!A101=\"\",\"\",'Report p.3 - CF - Corpo'!C101-'Report p.3 - CF - Corpo'!G101)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A101=\"\",\"\",'Report p.3 - CF - Corpo'!H101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[95,{"$f":"IF('Report p.3 - CF - Corpo'!A102=\"\",\"\",'Report p.3 - CF - Corpo'!C102-'Report p.3 - CF - Corpo'!G102)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A102=\"\",\"\",'Report p.3 - CF - Corpo'!H102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[96,{"$f":"IF('Report p.3 - CF - Corpo'!A103=\"\",\"\",'Report p.3 - CF - Corpo'!C103-'Report p.3 - CF - Corpo'!G103)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A103=\"\",\"\",'Report p.3 - CF - Corpo'!H103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[97,{"$f":"IF('Report p.3 - CF - Corpo'!A104=\"\",\"\",'Report p.3 - CF - Corpo'!C104-'Report p.3 - CF - Corpo'!G104)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A104=\"\",\"\",'Report p.3 - CF - Corpo'!H104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[98,{"$f":"IF('Report p.3 - CF - Corpo'!A105=\"\",\"\",'Report p.3 - CF - Corpo'!C105-'Report p.3 - CF - Corpo'!G105)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A105=\"\",\"\",'Report p.3 - CF - Corpo'!H105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B103=\"\",\"\",IF(CD$5<=$A103,VLOOKUP(CD$5,$A$6:$C$105,$B$5,FALSE),IF(CD$5-1=$A103,-$C103,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[99,{"$f":"IF('Report p.3 - CF - Corpo'!A106=\"\",\"\",'Report p.3 - CF - Corpo'!C106-'Report p.3 - CF - Corpo'!G106)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A106=\"\",\"\",'Report p.3 - CF - Corpo'!H106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B104=\"\",\"\",IF(BP$5<=$A104,VLOOKUP(BP$5,$A$6:$C$105,$B$5,FALSE),IF(BP$5-1=$A104,-$C104,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[100,{"$f":"IF('Report p.3 - CF - Corpo'!A107=\"\",\"\",'Report p.3 - CF - Corpo'!C107-'Report p.3 - CF - Corpo'!G107)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A107=\"\",\"\",'Report p.3 - CF - Corpo'!H107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[null,"Alternate investment"]
[]
[null,"NetCashFlow","Death Benefit"]
[1,{"$f":"A114+1","v":2},{"$f":"B114+1","v":3},"IRR",null,1,{"$f":"F114+1","v":2},{"$f":"G114+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS114+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101]
[1,{"$f":"IF('Report p.3 - CF - Corpo'!A8=\"\",\"\",'Report p.3 - CF - Corpo'!C8-'Report p.3 - CF - Corpo'!K8)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A8=\"\",\"\",'Report p.3 - CF - Corpo'!L8)","v":{"$error":"#VALUE!"}},{"$f":"IF(B115=\"\",\"\",IFERROR(IRR(F115:DB115),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B115=\"\",\"\",IF(F$114<=$A115,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A115,-$C115,\"\")))","v":{"$error":"#VALUE!"}},{"$f":" IF($B115=\"\",\"\",IF(G$114<=$A115,VLOOKUP(G$114,$A$115:$C$214,$B$114,FALSE),IF(G$114-1=$A115,-$C115,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B115=\"\",\"\",IF(BS$114<=$A115,VLOOKUP(BS$114,$A$115:$C$214,$B$114,FALSE),IF(BS$114-1=$A115,-$C115,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A115+1","v":2},{"$f":"IF('Report p.3 - CF - Corpo'!A9=\"\",\"\",'Report p.3 - CF - Corpo'!C9-'Report p.3 - CF - Corpo'!K9)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A9=\"\",\"\",'Report p.3 - CF - Corpo'!L9)","v":{"$error":"#VALUE!"}},{"$f":"IF(B116=\"\",\"\",IFERROR(IRR(F116:DB116),\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":" IF($B116=\"\",\"\",IF(F$114<=$A116,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A116,-$C116,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A116+1","v":3},{"$f":"IF('Report p.3 - CF - Corpo'!A10=\"\",\"\",'Report p.3 - CF - Corpo'!C10-'Report p.3 - CF - Corpo'!K10)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A10=\"\",\"\",'Report p.3 - CF - Corpo'!L10)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[4,{"$f":"IF('Report p.3 - CF - Corpo'!A11=\"\",\"\",'Report p.3 - CF - Corpo'!C11-'Report p.3 - CF - Corpo'!K11)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A11=\"\",\"\",'Report p.3 - CF - Corpo'!L11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B118=\"\",\"\",IF(BR$114<=$A118,VLOOKUP(BR$114,$A$115:$C$214,$B$114,FALSE),IF(BR$114-1=$A118,-$C118,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[5,{"$f":"IF('Report p.3 - CF - Corpo'!A12=\"\",\"\",'Report p.3 - CF - Corpo'!C12-'Report p.3 - CF - Corpo'!K12)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A12=\"\",\"\",'Report p.3 - CF - Corpo'!L12)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[6,{"$f":"IF('Report p.3 - CF - Corpo'!A13=\"\",\"\",'Report p.3 - CF - Corpo'!C13-'Report p.3 - CF - Corpo'!K13)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A13=\"\",\"\",'Report p.3 - CF - Corpo'!L13)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[7,{"$f":"IF('Report p.3 - CF - Corpo'!A14=\"\",\"\",'Report p.3 - CF - Corpo'!C14-'Report p.3 - CF - Corpo'!K14)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A14=\"\",\"\",'Report p.3 - CF - Corpo'!L14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[8,{"$f":"IF('Report p.3 - CF - Corpo'!A15=\"\",\"\",'Report p.3 - CF - Corpo'!C15-'Report p.3 - CF - Corpo'!K15)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A15=\"\",\"\",'Report p.3 - CF - Corpo'!L15)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(BQ$114<=$A122,VLOOKUP(BQ$114,$A$115:$C$214,$B$114,FALSE),IF(BQ$114-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(BV$114<=$A122,VLOOKUP(BV$114,$A$115:$C$214,$B$114,FALSE),IF(BV$114-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(CL$114<=$A122,VLOOKUP(CL$114,$A$115:$C$214,$B$114,FALSE),IF(CL$114-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B122=\"\",\"\",IF(DB$114<=$A122,VLOOKUP(DB$114,$A$115:$C$214,$B$114,FALSE),IF(DB$114-1=$A122,-$C122,\"\")))","v":{"$error":"#VALUE!"}}]
[9,{"$f":"IF('Report p.3 - CF - Corpo'!A16=\"\",\"\",'Report p.3 - CF - Corpo'!C16-'Report p.3 - CF - Corpo'!K16)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A16=\"\",\"\",'Report p.3 - CF - Corpo'!L16)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B123=\"\",\"\",IF(V$114<=$A123,VLOOKUP(V$114,$A$115:$C$214,$B$114,FALSE),IF(V$114-1=$A123,-$C123,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B123=\"\",\"\",IF(AL$114<=$A123,VLOOKUP(AL$114,$A$115:$C$214,$B$114,FALSE),IF(AL$114-1=$A123,-$C123,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B123=\"\",\"\",IF(BB$114<=$A123,VLOOKUP(BB$114,$A$115:$C$214,$B$114,FALSE),IF(BB$114-1=$A123,-$C123,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[10,{"$f":"IF('Report p.3 - CF - Corpo'!A17=\"\",\"\",'Report p.3 - CF - Corpo'!C17-'Report p.3 - CF - Corpo'!K17)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A17=\"\",\"\",'Report p.3 - CF - Corpo'!L17)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[11,{"$f":"IF('Report p.3 - CF - Corpo'!A18=\"\",\"\",'Report p.3 - CF - Corpo'!C18-'Report p.3 - CF - Corpo'!K18)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A18=\"\",\"\",'Report p.3 - CF - Corpo'!L18)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[12,{"$f":"IF('Report p.3 - CF - Corpo'!A19=\"\",\"\",'Report p.3 - CF - Corpo'!C19-'Report p.3 - CF - Corpo'!K19)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A19=\"\",\"\",'Report p.3 - CF - Corpo'!L19)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[13,{"$f":"IF('Report p.3 - CF - Corpo'!A20=\"\",\"\",'Report p.3 - CF - Corpo'!C20-'Report p.3 - CF - Corpo'!K20)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A20=\"\",\"\",'Report p.3 - CF - Corpo'!L20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[14,{"$f":"IF('Report p.3 - CF - Corpo'!A21=\"\",\"\",'Report p.3 - CF - Corpo'!C21-'Report p.3 - CF - Corpo'!K21)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A21=\"\",\"\",'Report p.3 - CF - Corpo'!L21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[15,{"$f":"IF('Report p.3 - CF - Corpo'!A22=\"\",\"\",'Report p.3 - CF - Corpo'!C22-'Report p.3 - CF - Corpo'!K22)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A22=\"\",\"\",'Report p.3 - CF - Corpo'!L22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[16,{"$f":"IF('Report p.3 - CF - Corpo'!A23=\"\",\"\",'Report p.3 - CF - Corpo'!C23-'Report p.3 - CF - Corpo'!K23)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A23=\"\",\"\",'Report p.3 - CF - Corpo'!L23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B130=\"\",\"\",IF(BU$114<=$A130,VLOOKUP(BU$114,$A$115:$C$214,$B$114,FALSE),IF(BU$114-1=$A130,-$C130,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B130=\"\",\"\",IF(CK$114<=$A130,VLOOKUP(CK$114,$A$115:$C$214,$B$114,FALSE),IF(CK$114-1=$A130,-$C130,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B130=\"\",\"\",IF(DA$114<=$A130,VLOOKUP(DA$114,$A$115:$C$214,$B$114,FALSE),IF(DA$114-1=$A130,-$C130,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[17,{"$f":"IF('Report p.3 - CF - Corpo'!A24=\"\",\"\",'Report p.3 - CF - Corpo'!C24-'Report p.3 - CF - Corpo'!K24)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A24=\"\",\"\",'Report p.3 - CF - Corpo'!L24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[18,{"$f":"IF('Report p.3 - CF - Corpo'!A25=\"\",\"\",'Report p.3 - CF - Corpo'!C25-'Report p.3 - CF - Corpo'!K25)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A25=\"\",\"\",'Report p.3 - CF - Corpo'!L25)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[19,{"$f":"IF('Report p.3 - CF - Corpo'!A26=\"\",\"\",'Report p.3 - CF - Corpo'!C26-'Report p.3 - CF - Corpo'!K26)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A26=\"\",\"\",'Report p.3 - CF - Corpo'!L26)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[20,{"$f":"IF('Report p.3 - CF - Corpo'!A27=\"\",\"\",'Report p.3 - CF - Corpo'!C27-'Report p.3 - CF - Corpo'!K27)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A27=\"\",\"\",'Report p.3 - CF - Corpo'!L27)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[21,{"$f":"IF('Report p.3 - CF - Corpo'!A28=\"\",\"\",'Report p.3 - CF - Corpo'!C28-'Report p.3 - CF - Corpo'!K28)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A28=\"\",\"\",'Report p.3 - CF - Corpo'!L28)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[22,{"$f":"IF('Report p.3 - CF - Corpo'!A29=\"\",\"\",'Report p.3 - CF - Corpo'!C29-'Report p.3 - CF - Corpo'!K29)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A29=\"\",\"\",'Report p.3 - CF - Corpo'!L29)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[23,{"$f":"IF('Report p.3 - CF - Corpo'!A30=\"\",\"\",'Report p.3 - CF - Corpo'!C30-'Report p.3 - CF - Corpo'!K30)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A30=\"\",\"\",'Report p.3 - CF - Corpo'!L30)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[24,{"$f":"IF('Report p.3 - CF - Corpo'!A31=\"\",\"\",'Report p.3 - CF - Corpo'!C31-'Report p.3 - CF - Corpo'!K31)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A31=\"\",\"\",'Report p.3 - CF - Corpo'!L31)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B138=\"\",\"\",IF(N$114<=$A138,VLOOKUP(N$114,$A$115:$C$214,$B$114,FALSE),IF(N$114-1=$A138,-$C138,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B138=\"\",\"\",IF(BA$114<=$A138,VLOOKUP(BA$114,$A$115:$C$214,$B$114,FALSE),IF(BA$114-1=$A138,-$C138,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[25,{"$f":"IF('Report p.3 - CF - Corpo'!A32=\"\",\"\",'Report p.3 - CF - Corpo'!C32-'Report p.3 - CF - Corpo'!K32)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A32=\"\",\"\",'Report p.3 - CF - Corpo'!L32)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B139=\"\",\"\",IF(F$114<=$A139,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A139,-$C139,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B139=\"\",\"\",IF(AK$114<=$A139,VLOOKUP(AK$114,$A$115:$C$214,$B$114,FALSE),IF(AK$114-1=$A139,-$C139,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[26,{"$f":"IF('Report p.3 - CF - Corpo'!A33=\"\",\"\",'Report p.3 - CF - Corpo'!C33-'Report p.3 - CF - Corpo'!K33)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A33=\"\",\"\",'Report p.3 - CF - Corpo'!L33)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B140=\"\",\"\",IF(AD$114<=$A140,VLOOKUP(AD$114,$A$115:$C$214,$B$114,FALSE),IF(AD$114-1=$A140,-$C140,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[27,{"$f":"IF('Report p.3 - CF - Corpo'!A34=\"\",\"\",'Report p.3 - CF - Corpo'!C34-'Report p.3 - CF - Corpo'!K34)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A34=\"\",\"\",'Report p.3 - CF - Corpo'!L34)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[28,{"$f":"IF('Report p.3 - CF - Corpo'!A35=\"\",\"\",'Report p.3 - CF - Corpo'!C35-'Report p.3 - CF - Corpo'!K35)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A35=\"\",\"\",'Report p.3 - CF - Corpo'!L35)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[29,{"$f":"IF('Report p.3 - CF - Corpo'!A36=\"\",\"\",'Report p.3 - CF - Corpo'!C36-'Report p.3 - CF - Corpo'!K36)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A36=\"\",\"\",'Report p.3 - CF - Corpo'!L36)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[30,{"$f":"IF('Report p.3 - CF - Corpo'!A37=\"\",\"\",'Report p.3 - CF - Corpo'!C37-'Report p.3 - CF - Corpo'!K37)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A37=\"\",\"\",'Report p.3 - CF - Corpo'!L37)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[31,{"$f":"IF('Report p.3 - CF - Corpo'!A38=\"\",\"\",'Report p.3 - CF - Corpo'!C38-'Report p.3 - CF - Corpo'!K38)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A38=\"\",\"\",'Report p.3 - CF - Corpo'!L38)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B145=\"\",\"\",IF(CZ$114<=$A145,VLOOKUP(CZ$114,$A$115:$C$214,$B$114,FALSE),IF(CZ$114-1=$A145,-$C145,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[32,{"$f":"IF('Report p.3 - CF - Corpo'!A39=\"\",\"\",'Report p.3 - CF - Corpo'!C39-'Report p.3 - CF - Corpo'!K39)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A39=\"\",\"\",'Report p.3 - CF - Corpo'!L39)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B146=\"\",\"\",IF(CK$114<=$A146,VLOOKUP(CK$114,$A$115:$C$214,$B$114,FALSE),IF(CK$114-1=$A146,-$C146,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[33,{"$f":"IF('Report p.3 - CF - Corpo'!A40=\"\",\"\",'Report p.3 - CF - Corpo'!C40-'Report p.3 - CF - Corpo'!K40)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A40=\"\",\"\",'Report p.3 - CF - Corpo'!L40)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B147=\"\",\"\",IF(BW$114<=$A147,VLOOKUP(BW$114,$A$115:$C$214,$B$114,FALSE),IF(BW$114-1=$A147,-$C147,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[34,{"$f":"IF('Report p.3 - CF - Corpo'!A41=\"\",\"\",'Report p.3 - CF - Corpo'!C41-'Report p.3 - CF - Corpo'!K41)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A41=\"\",\"\",'Report p.3 - CF - Corpo'!L41)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B148=\"\",\"\",IF(BR$114<=$A148,VLOOKUP(BR$114,$A$115:$C$214,$B$114,FALSE),IF(BR$114-1=$A148,-$C148,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[35,{"$f":"IF('Report p.3 - CF - Corpo'!A42=\"\",\"\",'Report p.3 - CF - Corpo'!C42-'Report p.3 - CF - Corpo'!K42)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A42=\"\",\"\",'Report p.3 - CF - Corpo'!L42)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[36,{"$f":"IF('Report p.3 - CF - Corpo'!A43=\"\",\"\",'Report p.3 - CF - Corpo'!C43-'Report p.3 - CF - Corpo'!K43)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A43=\"\",\"\",'Report p.3 - CF - Corpo'!L43)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[37,{"$f":"IF('Report p.3 - CF - Corpo'!A44=\"\",\"\",'Report p.3 - CF - Corpo'!C44-'Report p.3 - CF - Corpo'!K44)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A44=\"\",\"\",'Report p.3 - CF - Corpo'!L44)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[38,{"$f":"IF('Report p.3 - CF - Corpo'!A45=\"\",\"\",'Report p.3 - CF - Corpo'!C45-'Report p.3 - CF - Corpo'!K45)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A45=\"\",\"\",'Report p.3 - CF - Corpo'!L45)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[39,{"$f":"IF('Report p.3 - CF - Corpo'!A46=\"\",\"\",'Report p.3 - CF - Corpo'!C46-'Report p.3 - CF - Corpo'!K46)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A46=\"\",\"\",'Report p.3 - CF - Corpo'!L46)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B153=\"\",\"\",IF(BP$114<=$A153,VLOOKUP(BP$114,$A$115:$C$214,$B$114,FALSE),IF(BP$114-1=$A153,-$C153,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[40,{"$f":"IF('Report p.3 - CF - Corpo'!A47=\"\",\"\",'Report p.3 - CF - Corpo'!C47-'Report p.3 - CF - Corpo'!K47)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A47=\"\",\"\",'Report p.3 - CF - Corpo'!L47)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B154=\"\",\"\",IF(U$114<=$A154,VLOOKUP(U$114,$A$115:$C$214,$B$114,FALSE),IF(U$114-1=$A154,-$C154,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B154=\"\",\"\",IF(BA$114<=$A154,VLOOKUP(BA$114,$A$115:$C$214,$B$114,FALSE),IF(BA$114-1=$A154,-$C154,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[41,{"$f":"IF('Report p.3 - CF - Corpo'!A48=\"\",\"\",'Report p.3 - CF - Corpo'!C48-'Report p.3 - CF - Corpo'!K48)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A48=\"\",\"\",'Report p.3 - CF - Corpo'!L48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B155=\"\",\"\",IF(F$114<=$A155,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A155,-$C155,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[42,{"$f":"IF('Report p.3 - CF - Corpo'!A49=\"\",\"\",'Report p.3 - CF - Corpo'!C49-'Report p.3 - CF - Corpo'!K49)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A49=\"\",\"\",'Report p.3 - CF - Corpo'!L49)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[43,{"$f":"IF('Report p.3 - CF - Corpo'!A50=\"\",\"\",'Report p.3 - CF - Corpo'!C50-'Report p.3 - CF - Corpo'!K50)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A50=\"\",\"\",'Report p.3 - CF - Corpo'!L50)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B157=\"\",\"\",IF(AO$114<=$A157,VLOOKUP(AO$114,$A$115:$C$214,$B$114,FALSE),IF(AO$114-1=$A157,-$C157,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[44,{"$f":"IF('Report p.3 - CF - Corpo'!A51=\"\",\"\",'Report p.3 - CF - Corpo'!C51-'Report p.3 - CF - Corpo'!K51)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A51=\"\",\"\",'Report p.3 - CF - Corpo'!L51)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B158=\"\",\"\",IF(AK$114<=$A158,VLOOKUP(AK$114,$A$115:$C$214,$B$114,FALSE),IF(AK$114-1=$A158,-$C158,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[45,{"$f":"IF('Report p.3 - CF - Corpo'!A52=\"\",\"\",'Report p.3 - CF - Corpo'!C52-'Report p.3 - CF - Corpo'!K52)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A52=\"\",\"\",'Report p.3 - CF - Corpo'!L52)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[46,{"$f":"IF('Report p.3 - CF - Corpo'!A53=\"\",\"\",'Report p.3 - CF - Corpo'!C53-'Report p.3 - CF - Corpo'!K53)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A53=\"\",\"\",'Report p.3 - CF - Corpo'!L53)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[47,{"$f":"IF('Report p.3 - CF - Corpo'!A54=\"\",\"\",'Report p.3 - CF - Corpo'!C54-'Report p.3 - CF - Corpo'!K54)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A54=\"\",\"\",'Report p.3 - CF - Corpo'!L54)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[48,{"$f":"IF('Report p.3 - CF - Corpo'!A55=\"\",\"\",'Report p.3 - CF - Corpo'!C55-'Report p.3 - CF - Corpo'!K55)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A55=\"\",\"\",'Report p.3 - CF - Corpo'!L55)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[49,{"$f":"IF('Report p.3 - CF - Corpo'!A56=\"\",\"\",'Report p.3 - CF - Corpo'!C56-'Report p.3 - CF - Corpo'!K56)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A56=\"\",\"\",'Report p.3 - CF - Corpo'!L56)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[50,{"$f":"IF('Report p.3 - CF - Corpo'!A57=\"\",\"\",'Report p.3 - CF - Corpo'!C57-'Report p.3 - CF - Corpo'!K57)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A57=\"\",\"\",'Report p.3 - CF - Corpo'!L57)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B164=\"\",\"\",IF(CC$114<=$A164,VLOOKUP(CC$114,$A$115:$C$214,$B$114,FALSE),IF(CC$114-1=$A164,-$C164,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B164=\"\",\"\",IF(CT$114<=$A164,VLOOKUP(CT$114,$A$115:$C$214,$B$114,FALSE),IF(CT$114-1=$A164,-$C164,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[51,{"$f":"IF('Report p.3 - CF - Corpo'!A58=\"\",\"\",'Report p.3 - CF - Corpo'!C58-'Report p.3 - CF - Corpo'!K58)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A58=\"\",\"\",'Report p.3 - CF - Corpo'!L58)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B165=\"\",\"\",IF(CS$114<=$A165,VLOOKUP(CS$114,$A$115:$C$214,$B$114,FALSE),IF(CS$114-1=$A165,-$C165,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[52,{"$f":"IF('Report p.3 - CF - Corpo'!A59=\"\",\"\",'Report p.3 - CF - Corpo'!C59-'Report p.3 - CF - Corpo'!K59)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A59=\"\",\"\",'Report p.3 - CF - Corpo'!L59)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[53,{"$f":"IF('Report p.3 - CF - Corpo'!A60=\"\",\"\",'Report p.3 - CF - Corpo'!C60-'Report p.3 - CF - Corpo'!K60)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A60=\"\",\"\",'Report p.3 - CF - Corpo'!L60)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[54,{"$f":"IF('Report p.3 - CF - Corpo'!A61=\"\",\"\",'Report p.3 - CF - Corpo'!C61-'Report p.3 - CF - Corpo'!K61)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A61=\"\",\"\",'Report p.3 - CF - Corpo'!L61)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[55,{"$f":"IF('Report p.3 - CF - Corpo'!A62=\"\",\"\",'Report p.3 - CF - Corpo'!C62-'Report p.3 - CF - Corpo'!K62)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A62=\"\",\"\",'Report p.3 - CF - Corpo'!L62)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[56,{"$f":"IF('Report p.3 - CF - Corpo'!A63=\"\",\"\",'Report p.3 - CF - Corpo'!C63-'Report p.3 - CF - Corpo'!K63)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A63=\"\",\"\",'Report p.3 - CF - Corpo'!L63)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B170=\"\",\"\",IF(U$114<=$A170,VLOOKUP(U$114,$A$115:$C$214,$B$114,FALSE),IF(U$114-1=$A170,-$C170,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[57,{"$f":"IF('Report p.3 - CF - Corpo'!A64=\"\",\"\",'Report p.3 - CF - Corpo'!C64-'Report p.3 - CF - Corpo'!K64)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A64=\"\",\"\",'Report p.3 - CF - Corpo'!L64)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B171=\"\",\"\",IF(F$114<=$A171,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A171,-$C171,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[58,{"$f":"IF('Report p.3 - CF - Corpo'!A65=\"\",\"\",'Report p.3 - CF - Corpo'!C65-'Report p.3 - CF - Corpo'!K65)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A65=\"\",\"\",'Report p.3 - CF - Corpo'!L65)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[59,{"$f":"IF('Report p.3 - CF - Corpo'!A66=\"\",\"\",'Report p.3 - CF - Corpo'!C66-'Report p.3 - CF - Corpo'!K66)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A66=\"\",\"\",'Report p.3 - CF - Corpo'!L66)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B173=\"\",\"\",IF(AZ$114<=$A173,VLOOKUP(AZ$114,$A$115:$C$214,$B$114,FALSE),IF(AZ$114-1=$A173,-$C173,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[60,{"$f":"IF('Report p.3 - CF - Corpo'!A67=\"\",\"\",'Report p.3 - CF - Corpo'!C67-'Report p.3 - CF - Corpo'!K67)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A67=\"\",\"\",'Report p.3 - CF - Corpo'!L67)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B174=\"\",\"\",IF(AK$114<=$A174,VLOOKUP(AK$114,$A$115:$C$214,$B$114,FALSE),IF(AK$114-1=$A174,-$C174,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[61,{"$f":"IF('Report p.3 - CF - Corpo'!A68=\"\",\"\",'Report p.3 - CF - Corpo'!C68-'Report p.3 - CF - Corpo'!K68)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A68=\"\",\"\",'Report p.3 - CF - Corpo'!L68)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[62,{"$f":"IF('Report p.3 - CF - Corpo'!A69=\"\",\"\",'Report p.3 - CF - Corpo'!C69-'Report p.3 - CF - Corpo'!K69)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A69=\"\",\"\",'Report p.3 - CF - Corpo'!L69)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[63,{"$f":"IF('Report p.3 - CF - Corpo'!A70=\"\",\"\",'Report p.3 - CF - Corpo'!C70-'Report p.3 - CF - Corpo'!K70)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A70=\"\",\"\",'Report p.3 - CF - Corpo'!L70)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[64,{"$f":"IF('Report p.3 - CF - Corpo'!A71=\"\",\"\",'Report p.3 - CF - Corpo'!C71-'Report p.3 - CF - Corpo'!K71)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A71=\"\",\"\",'Report p.3 - CF - Corpo'!L71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[65,{"$f":"IF('Report p.3 - CF - Corpo'!A72=\"\",\"\",'Report p.3 - CF - Corpo'!C72-'Report p.3 - CF - Corpo'!K72)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A72=\"\",\"\",'Report p.3 - CF - Corpo'!L72)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[66,{"$f":"IF('Report p.3 - CF - Corpo'!A73=\"\",\"\",'Report p.3 - CF - Corpo'!C73-'Report p.3 - CF - Corpo'!K73)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A73=\"\",\"\",'Report p.3 - CF - Corpo'!L73)","v":{"$error":"#VALUE!"}},{"$f":"IF(B180=\"\",\"\",IFERROR(IRR(F180:DB180),\"\"))","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B180=\"\",\"\",IF(BV$114<=$A180,VLOOKUP(BV$114,$A$115:$C$214,$B$114,FALSE),IF(BV$114-1=$A180,-$C180,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"A180+1","v":67},{"$f":"IF('Report p.3 - CF - Corpo'!A74=\"\",\"\",'Report p.3 - CF - Corpo'!C74-'Report p.3 - CF - Corpo'!K74)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A74=\"\",\"\",'Report p.3 - CF - Corpo'!L74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B181=\"\",\"\",IF(BQ$114<=$A181,VLOOKUP(BQ$114,$A$115:$C$214,$B$114,FALSE),IF(BQ$114-1=$A181,-$C181,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[68,{"$f":"IF('Report p.3 - CF - Corpo'!A75=\"\",\"\",'Report p.3 - CF - Corpo'!C75-'Report p.3 - CF - Corpo'!K75)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A75=\"\",\"\",'Report p.3 - CF - Corpo'!L75)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[69,{"$f":"IF('Report p.3 - CF - Corpo'!A76=\"\",\"\",'Report p.3 - CF - Corpo'!C76-'Report p.3 - CF - Corpo'!K76)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A76=\"\",\"\",'Report p.3 - CF - Corpo'!L76)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[70,{"$f":"IF('Report p.3 - CF - Corpo'!A77=\"\",\"\",'Report p.3 - CF - Corpo'!C77-'Report p.3 - CF - Corpo'!K77)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A77=\"\",\"\",'Report p.3 - CF - Corpo'!L77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[71,{"$f":"IF('Report p.3 - CF - Corpo'!A78=\"\",\"\",'Report p.3 - CF - Corpo'!C78-'Report p.3 - CF - Corpo'!K78)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A78=\"\",\"\",'Report p.3 - CF - Corpo'!L78)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[72,{"$f":"IF('Report p.3 - CF - Corpo'!A79=\"\",\"\",'Report p.3 - CF - Corpo'!C79-'Report p.3 - CF - Corpo'!K79)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A79=\"\",\"\",'Report p.3 - CF - Corpo'!L79)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B186=\"\",\"\",IF(U$114<=$A186,VLOOKUP(U$114,$A$115:$C$214,$B$114,FALSE),IF(U$114-1=$A186,-$C186,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B186=\"\",\"\",IF(CN$114<=$A186,VLOOKUP(CN$114,$A$115:$C$214,$B$114,FALSE),IF(CN$114-1=$A186,-$C186,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[73,{"$f":"IF('Report p.3 - CF - Corpo'!A80=\"\",\"\",'Report p.3 - CF - Corpo'!C80-'Report p.3 - CF - Corpo'!K80)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A80=\"\",\"\",'Report p.3 - CF - Corpo'!L80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B187=\"\",\"\",IF(F$114<=$A187,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A187,-$C187,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B187=\"\",\"\",IF(CL$114<=$A187,VLOOKUP(CL$114,$A$115:$C$214,$B$114,FALSE),IF(CL$114-1=$A187,-$C187,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[74,{"$f":"IF('Report p.3 - CF - Corpo'!A81=\"\",\"\",'Report p.3 - CF - Corpo'!C81-'Report p.3 - CF - Corpo'!K81)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A81=\"\",\"\",'Report p.3 - CF - Corpo'!L81)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B188=\"\",\"\",IF(BP$114<=$A188,VLOOKUP(BP$114,$A$115:$C$214,$B$114,FALSE),IF(BP$114-1=$A188,-$C188,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[75,{"$f":"IF('Report p.3 - CF - Corpo'!A82=\"\",\"\",'Report p.3 - CF - Corpo'!C82-'Report p.3 - CF - Corpo'!K82)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A82=\"\",\"\",'Report p.3 - CF - Corpo'!L82)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B189=\"\",\"\",IF(AZ$114<=$A189,VLOOKUP(AZ$114,$A$115:$C$214,$B$114,FALSE),IF(AZ$114-1=$A189,-$C189,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[76,{"$f":"IF('Report p.3 - CF - Corpo'!A83=\"\",\"\",'Report p.3 - CF - Corpo'!C83-'Report p.3 - CF - Corpo'!K83)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A83=\"\",\"\",'Report p.3 - CF - Corpo'!L83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B190=\"\",\"\",IF(AK$114<=$A190,VLOOKUP(AK$114,$A$115:$C$214,$B$114,FALSE),IF(AK$114-1=$A190,-$C190,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[77,{"$f":"IF('Report p.3 - CF - Corpo'!A84=\"\",\"\",'Report p.3 - CF - Corpo'!C84-'Report p.3 - CF - Corpo'!K84)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A84=\"\",\"\",'Report p.3 - CF - Corpo'!L84)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[78,{"$f":"IF('Report p.3 - CF - Corpo'!A85=\"\",\"\",'Report p.3 - CF - Corpo'!C85-'Report p.3 - CF - Corpo'!K85)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A85=\"\",\"\",'Report p.3 - CF - Corpo'!L85)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[79,{"$f":"IF('Report p.3 - CF - Corpo'!A86=\"\",\"\",'Report p.3 - CF - Corpo'!C86-'Report p.3 - CF - Corpo'!K86)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A86=\"\",\"\",'Report p.3 - CF - Corpo'!L86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[80,{"$f":"IF('Report p.3 - CF - Corpo'!A87=\"\",\"\",'Report p.3 - CF - Corpo'!C87-'Report p.3 - CF - Corpo'!K87)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A87=\"\",\"\",'Report p.3 - CF - Corpo'!L87)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[81,{"$f":"IF('Report p.3 - CF - Corpo'!A88=\"\",\"\",'Report p.3 - CF - Corpo'!C88-'Report p.3 - CF - Corpo'!K88)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A88=\"\",\"\",'Report p.3 - CF - Corpo'!L88)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[82,{"$f":"IF('Report p.3 - CF - Corpo'!A89=\"\",\"\",'Report p.3 - CF - Corpo'!C89-'Report p.3 - CF - Corpo'!K89)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A89=\"\",\"\",'Report p.3 - CF - Corpo'!L89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[83,{"$f":"IF('Report p.3 - CF - Corpo'!A90=\"\",\"\",'Report p.3 - CF - Corpo'!C90-'Report p.3 - CF - Corpo'!K90)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A90=\"\",\"\",'Report p.3 - CF - Corpo'!L90)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[84,{"$f":"IF('Report p.3 - CF - Corpo'!A91=\"\",\"\",'Report p.3 - CF - Corpo'!C91-'Report p.3 - CF - Corpo'!K91)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A91=\"\",\"\",'Report p.3 - CF - Corpo'!L91)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B198=\"\",\"\",IF(BV$114<=$A198,VLOOKUP(BV$114,$A$115:$C$214,$B$114,FALSE),IF(BV$114-1=$A198,-$C198,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[85,{"$f":"IF('Report p.3 - CF - Corpo'!A92=\"\",\"\",'Report p.3 - CF - Corpo'!C92-'Report p.3 - CF - Corpo'!K92)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A92=\"\",\"\",'Report p.3 - CF - Corpo'!L92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[86,{"$f":"IF('Report p.3 - CF - Corpo'!A93=\"\",\"\",'Report p.3 - CF - Corpo'!C93-'Report p.3 - CF - Corpo'!K93)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A93=\"\",\"\",'Report p.3 - CF - Corpo'!L93)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[87,{"$f":"IF('Report p.3 - CF - Corpo'!A94=\"\",\"\",'Report p.3 - CF - Corpo'!C94-'Report p.3 - CF - Corpo'!K94)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A94=\"\",\"\",'Report p.3 - CF - Corpo'!L94)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[88,{"$f":"IF('Report p.3 - CF - Corpo'!A95=\"\",\"\",'Report p.3 - CF - Corpo'!C95-'Report p.3 - CF - Corpo'!K95)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A95=\"\",\"\",'Report p.3 - CF - Corpo'!L95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B202=\"\",\"\",IF(U$114<=$A202,VLOOKUP(U$114,$A$115:$C$214,$B$114,FALSE),IF(U$114-1=$A202,-$C202,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B202=\"\",\"\",IF(DA$114<=$A202,VLOOKUP(DA$114,$A$115:$C$214,$B$114,FALSE),IF(DA$114-1=$A202,-$C202,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[89,{"$f":"IF('Report p.3 - CF - Corpo'!A96=\"\",\"\",'Report p.3 - CF - Corpo'!C96-'Report p.3 - CF - Corpo'!K96)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A96=\"\",\"\",'Report p.3 - CF - Corpo'!L96)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":" IF($B203=\"\",\"\",IF(F$114<=$A203,VLOOKUP(F$114,$A$115:$C$214,$B$114,FALSE),IF(F$114-1=$A203,-$C203,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B203=\"\",\"\",IF(CL$114<=$A203,VLOOKUP(CL$114,$A$115:$C$214,$B$114,FALSE),IF(CL$114-1=$A203,-$C203,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[90,{"$f":"IF('Report p.3 - CF - Corpo'!A97=\"\",\"\",'Report p.3 - CF - Corpo'!C97-'Report p.3 - CF - Corpo'!K97)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A97=\"\",\"\",'Report p.3 - CF - Corpo'!L97)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[91,{"$f":"IF('Report p.3 - CF - Corpo'!A98=\"\",\"\",'Report p.3 - CF - Corpo'!C98-'Report p.3 - CF - Corpo'!K98)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A98=\"\",\"\",'Report p.3 - CF - Corpo'!L98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B205=\"\",\"\",IF(AZ$114<=$A205,VLOOKUP(AZ$114,$A$115:$C$214,$B$114,FALSE),IF(AZ$114-1=$A205,-$C205,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[92,{"$f":"IF('Report p.3 - CF - Corpo'!A99=\"\",\"\",'Report p.3 - CF - Corpo'!C99-'Report p.3 - CF - Corpo'!K99)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A99=\"\",\"\",'Report p.3 - CF - Corpo'!L99)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B206=\"\",\"\",IF(AK$114<=$A206,VLOOKUP(AK$114,$A$115:$C$214,$B$114,FALSE),IF(AK$114-1=$A206,-$C206,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[93,{"$f":"IF('Report p.3 - CF - Corpo'!A100=\"\",\"\",'Report p.3 - CF - Corpo'!C100-'Report p.3 - CF - Corpo'!K100)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A100=\"\",\"\",'Report p.3 - CF - Corpo'!L100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[94,{"$f":"IF('Report p.3 - CF - Corpo'!A101=\"\",\"\",'Report p.3 - CF - Corpo'!C101-'Report p.3 - CF - Corpo'!K101)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A101=\"\",\"\",'Report p.3 - CF - Corpo'!L101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[95,{"$f":"IF('Report p.3 - CF - Corpo'!A102=\"\",\"\",'Report p.3 - CF - Corpo'!C102-'Report p.3 - CF - Corpo'!K102)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A102=\"\",\"\",'Report p.3 - CF - Corpo'!L102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[96,{"$f":"IF('Report p.3 - CF - Corpo'!A103=\"\",\"\",'Report p.3 - CF - Corpo'!C103-'Report p.3 - CF - Corpo'!K103)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A103=\"\",\"\",'Report p.3 - CF - Corpo'!L103)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[97,{"$f":"IF('Report p.3 - CF - Corpo'!A104=\"\",\"\",'Report p.3 - CF - Corpo'!C104-'Report p.3 - CF - Corpo'!K104)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A104=\"\",\"\",'Report p.3 - CF - Corpo'!L104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[98,{"$f":"IF('Report p.3 - CF - Corpo'!A105=\"\",\"\",'Report p.3 - CF - Corpo'!C105-'Report p.3 - CF - Corpo'!K105)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A105=\"\",\"\",'Report p.3 - CF - Corpo'!L105)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B212=\"\",\"\",IF(CD$114<=$A212,VLOOKUP(CD$114,$A$115:$C$214,$B$114,FALSE),IF(CD$114-1=$A212,-$C212,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[99,{"$f":"IF('Report p.3 - CF - Corpo'!A106=\"\",\"\",'Report p.3 - CF - Corpo'!C106-'Report p.3 - CF - Corpo'!K106)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A106=\"\",\"\",'Report p.3 - CF - Corpo'!L106)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":" IF($B213=\"\",\"\",IF(BP$114<=$A213,VLOOKUP(BP$114,$A$115:$C$214,$B$114,FALSE),IF(BP$114-1=$A213,-$C213,\"\")))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[100,{"$f":"IF('Report p.3 - CF - Corpo'!A107=\"\",\"\",'Report p.3 - CF - Corpo'!C107-'Report p.3 - CF - Corpo'!K107)","v":{"$error":"#VALUE!"}},{"$f":"IF('Report p.3 - CF - Corpo'!A107=\"\",\"\",'Report p.3 - CF - Corpo'!L107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Info","index":71,"n_rows":57,"n_cols":21,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[]
[null,"À tous les ans, les intérêts et le gain en capital sont réalisé à 100% donc taxable à la compagnie :"]
[null,"- 50% du gain en capital est imposable à 100%"]
[null,"- 50% du gain en capital imposable va aller au compte de dividendes en capital (CDC) pour des fins d'intégration (seulement 50% des dividendes versé à l'actionnaire doivent être imposés.)"]
[null,"- Le montant entier d'intérêt et de dividende est réalisé et taxable"]
[]
[null,"Le compte d'Impôt en main remboursable au titre de dividendes (IMRTD) :"]
[null," IMRTD = 38,33%*dividende + FRIP"]
[null,"- FRIP = 30,67% * (intérêt + 50%*gain en capital imposables)"]
[null,"- Le RTD est un retour d'impôt que la corporation peut demander. Lors de la disposition, ce montant est ajouté à la rente imposable et est imposé."]
[null,"- L'IMRTD/RTD sert à ce que l'actionnaire ne soit pas doublement imposé sur la partie imposable du dividende qu'il se verse."]
[null,"- Le calcul ci-dessus estime que la société qui reçoit le dividende est une SPCC (société privée sous contrôle canadien). Le dividende provient d'une société côté en bourse non rataché.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.cqff.com/liens/imrtd.pdf"]
[]
[null,"Étapes lors de la phase accumulation :"]
[null,"1. Gains en capitaux, intérêt et dividendes sont réalisés à toutes les années"]
[null,"2. L'impôt est prélevé sur les gains en capitaux (100% réalisé), intérêt et dividendes."]
[null,"3. Le compte IMRTD est créé"]
[null,"4. Le CDC est créé : 50% du gain en capital"]
[]
[null,"Étapes lors des retraits :"]
[null,"1. Les retraits sont faits en fin d'année d'année dans le fonds (tout comme les prêt sur police pour revenu IRS)"]
[null,"2. Lors du versement du dividende, celui-ci sera imposable de la façon suivante :"]
[null,null,"- On vide le CDC en premier, cette portion du retrait sera non imposable"]
[null,null,"- S'il reste une portion du retrait à verser en dividende imposable, jusqu'à 38,33% du dividende imposable pourra être ajoutéà l'aide du RTD"]
[]
[null,"Exemple :"]
[null,"Solde CDC = 5 000$"]
[null,"Solde IMRTD = 10 000$"]
[null,"Retrait = 10 000$"]
[null,"Impôt de l'actionnaire sur dividendes : 35%"]
[]
[null,"1) 5 000$ est versé en dividendes non imposable (CDC)"]
[null,"2) RTD permis : 5000 * 0,3833 = 1916,50$"]
[null,"3) Dividende imposable : 5000$ + RTD = 6916,50$"]
[null,"4) Dividende net d'impôt à l'actionnaire : 5 000$ + (6 916,50$)*(1 - 35%) = 9495,73$"]
[]
[null,"Lors du décès corpo-corpo"]
[null,"CBR = 110$"]
[null,"Prêt en collatéral = 100$"]
[null,"Prestation décès = 500$"]
[]
[null,"Au décès…"]
[null,"Solde CDC = 390$"]
[null,"1) Prestation de 500$ est versé à la société"]
[" ","2) Le société rembourse le prêt de 100$"]
[null,"3) Il reste 400$ à verser à l'actionnaire/bénéficiaire"]
[null,"4) La société verse 390$ non imposable et 10$ imposable"]
[]
[null,"Lors du décès corpo-perso"]
[null,"CBR = 110$"]
[null,"Prêt en collatéral = 100$"]
[null,"Prestation décès = 500$"]
[]
[null,"Au décès…"]
[null,"Solde CDC = 390$"]
[null,"La société verse un dividende à l'actionnaire = 390$ non imposable + 110$ imposable"]
[null,"L'actionnaire/bénéficiaire rembourse le prêt"]

{"sheet":"NOACCESS","index":72,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["VOUS N'ÊTES PAS CONNECTÉ À INTERNET OU VOUS N'AVEZ PAS ACCÈS À CET OUTIL"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["YOU ARE NOT CONNECTED TO THE INTERNET OR YOU DO NOT HAVE ACCESS TO THIS TOOL  "]

{"sheet":"VERSIONEXPIRED","index":73,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Une version plus récente de cet outil est disponible sur le SharePoint de l'équipe SFFA. Cliquez sur le bouton ci-dessous pour accéder au SharePoint."]
[]
[]
[]
[]
[]
[]
[]
["A more recent version of this tool is available on the AFTS team's SharePoint. Click on the button above to access the SharePoint."]

{"sheet":"VERSION EXPIRED","index":74,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Une version plus récente de cet outil est disponible sur le site web de l'équipe Solutions Cas Avancés iA. Cliquez sur le bouton ci-dessous pour accéder au site web."]
[]
[]
[]
[]
[]
[]
[]
["A more recent version of this tool is available on the iA Large Case Solutions team website. Click on the button below to access the website."]