{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Couts",null,null,null,{"$f":"E12-B12","v":122.000000000004},{"$f":"H1*20","v":2440.00000000007}]
["A1",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B2*(1+C2)-D2","v":2012.2}]
["A2",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B3*(1+C3)-D3","v":2012.2}]
["A3",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B4*(1+C4)-D4","v":2012.2}]
["A4",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B5*(1+C5)-D5","v":2012.2}]
["A5",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B6*(1+C6)-D6","v":2012.2}]
["A6",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B7*(1+C7)-D7","v":2012.2}]
["A7",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B8*(1+C8)-D8","v":2012.2}]
["A8",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B9*(1+C9)-D9","v":2012.2}]
["A9",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B10*(1+C10)-D10","v":2012.2}]
["A10",2000,0.01,{"$f":"3.9*2","v":7.8},{"$f":"B11*(1+C11)-D11","v":2012.2}]
[null,{"$f":"SUM(B2:B11)","v":20000},{"$f":"F12/B12","v":0.00610000000000018},null,{"$f":"SUM(E2:E11)","v":20122},{"$f":"E12-B12","v":122.000000000004}]

{"sheet":"Feuil2","index":1,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[{"$nulls":12},{"$f":"1.95*2","v":3.9},{"$f":"3.9*2","v":7.8},{"$f":"9.5*2","v":19}]
[20000,0.01,{"$f":"A2*(1+B2)","v":20200},{"$f":"(A2/2000)*N$1","v":78},{"$f":"C2-D2","v":20122},{"$f":"E2-A2","v":122},{"$f":"2000/F2","v":16.3934426229508},{"$f":"F2/2","v":61}]
[22000,0.01,{"$f":"A3*(1+B3)","v":22220},{"$f":"(A3/2000)*N$1","v":85.8},{"$f":"C3-D3","v":22134.2},{"$f":"E3-A3","v":134.200000000001},{"$f":"2000/F3","v":14.9031296572279},{"$f":"F3/2","v":67.1000000000004}]
[24000,0.01,{"$f":"A4*(1+B4)","v":24240},{"$f":"(A4/2000)*N$1","v":93.6},{"$f":"C4-D4","v":24146.4},{"$f":"E4-A4","v":146.400000000001},{"$f":"2000/F4","v":13.6612021857922},{"$f":"F4/2","v":73.2000000000007}]
[26000,0.01,{"$f":"A5*(1+B5)","v":26260},{"$f":"(A5/2000)*N$1","v":101.4},{"$f":"C5-D5","v":26158.6},{"$f":"E5-A5","v":158.599999999999},{"$f":"2000/F5","v":12.6103404791931},{"$f":"F5/2","v":79.2999999999993}]
[28000,0.01,{"$f":"A6*(1+B6)","v":28280},{"$f":"(A6/2000)*N$1","v":109.2},{"$f":"C6-D6","v":28170.8},{"$f":"E6-A6","v":170.799999999999},{"$f":"2000/F6","v":11.7096018735364},{"$f":"F6/2","v":85.3999999999996}]
[30000,0.01,{"$f":"A7*(1+B7)","v":30300},{"$f":"(A7/2000)*N$1","v":117},{"$f":"C7-D7","v":30183},{"$f":"E7-A7","v":183},{"$f":"2000/F7","v":10.9289617486339},{"$f":"F7/2","v":91.5}]
[32000,0.01,{"$f":"A8*(1+B8)","v":32320},{"$f":"(A8/2000)*N$1","v":124.8},{"$f":"C8-D8","v":32195.2},{"$f":"E8-A8","v":195.200000000001},{"$f":"2000/F8","v":10.2459016393442},{"$f":"F8/2","v":97.6000000000004}]
[34000,0.01,{"$f":"A9*(1+B9)","v":34340},{"$f":"(A9/2000)*N$1","v":132.6},{"$f":"C9-D9","v":34207.4},{"$f":"E9-A9","v":207.400000000001},{"$f":"2000/F9","v":9.64320154291218},{"$f":"F9/2","v":103.700000000001}]
[36000,0.01,{"$f":"A10*(1+B10)","v":36360},{"$f":"(A10/2000)*N$1","v":140.4},{"$f":"C10-D10","v":36219.6},{"$f":"E10-A10","v":219.599999999999},{"$f":"2000/F10","v":9.10746812386163},{"$f":"F10/2","v":109.799999999999}]
[38000,0.01,{"$f":"A11*(1+B11)","v":38380},{"$f":"(A11/2000)*N$1","v":148.2},{"$f":"C11-D11","v":38231.8},{"$f":"E11-A11","v":231.800000000003},{"$f":"2000/F11","v":8.6281276962898},{"$f":"F11/2","v":115.900000000001}]
[40000,0.01,{"$f":"A12*(1+B12)","v":40400},{"$f":"(A12/2000)*N$1","v":156},{"$f":"C12-D12","v":40244},{"$f":"E12-A12","v":244},{"$f":"2000/F12","v":8.19672131147541},{"$f":"F12/2","v":122}]
[42000,0.01,{"$f":"A13*(1+B13)","v":42420},{"$f":"(A13/2000)*N$1","v":163.8},{"$f":"C13-D13","v":42256.2},{"$f":"E13-A13","v":256.199999999997},{"$f":"2000/F13","v":7.80640124902429},{"$f":"F13/2","v":128.099999999999}]
[44000,0.01,{"$f":"A14*(1+B14)","v":44440},{"$f":"(A14/2000)*N$1","v":171.6},{"$f":"C14-D14","v":44268.4},{"$f":"E14-A14","v":268.400000000001},{"$f":"2000/F14","v":7.45156482861397},{"$f":"F14/2","v":134.200000000001}]
[46000,0.01,{"$f":"A15*(1+B15)","v":46460},{"$f":"(A15/2000)*N$1","v":179.4},{"$f":"C15-D15","v":46280.6},{"$f":"E15-A15","v":280.599999999999},{"$f":"2000/F15","v":7.12758374910909},{"$f":"F15/2","v":140.299999999999}]
[48000,0.01,{"$f":"A16*(1+B16)","v":48480},{"$f":"(A16/2000)*N$1","v":187.2},{"$f":"C16-D16","v":48292.8},{"$f":"E16-A16","v":292.800000000003},{"$f":"2000/F16","v":6.83060109289611},{"$f":"F16/2","v":146.400000000001}]
[50000,0.01,{"$f":"A17*(1+B17)","v":50500},{"$f":"(A17/2000)*N$1","v":195},{"$f":"C17-D17","v":50305},{"$f":"E17-A17","v":305},{"$f":"2000/F17","v":6.55737704918033},{"$f":"F17/2","v":152.5}]
[52000,0.01,{"$f":"A18*(1+B18)","v":52520},{"$f":"(A18/2000)*N$1","v":202.8},{"$f":"C18-D18","v":52317.2},{"$f":"E18-A18","v":317.199999999997},{"$f":"2000/F18","v":6.30517023959653},{"$f":"F18/2","v":158.599999999999}]
[54000,0.01,{"$f":"A19*(1+B19)","v":54540},{"$f":"(A19/2000)*N$1","v":210.6},{"$f":"C19-D19","v":54329.4},{"$f":"E19-A19","v":329.400000000001},{"$f":"2000/F19","v":6.07164541590768},{"$f":"F19/2","v":164.700000000001}]
[56000,0.01,{"$f":"A20*(1+B20)","v":56560},{"$f":"(A20/2000)*N$1","v":218.4},{"$f":"C20-D20","v":56341.6},{"$f":"E20-A20","v":341.599999999999},{"$f":"2000/F20","v":5.85480093676818},{"$f":"F20/2","v":170.799999999999}]
[58000,0.01,{"$f":"A21*(1+B21)","v":58580},{"$f":"(A21/2000)*N$1","v":226.2},{"$f":"C21-D21","v":58353.8},{"$f":"E21-A21","v":353.800000000003},{"$f":"2000/F21","v":5.65291124929334},{"$f":"F21/2","v":176.900000000001}]
[60000,0.01,{"$f":"A22*(1+B22)","v":60600},{"$f":"(A22/2000)*N$1","v":234},{"$f":"C22-D22","v":60366},{"$f":"E22-A22","v":366},{"$f":"2000/F22","v":5.46448087431694},{"$f":"F22/2","v":183}]
[62000,0.01,{"$f":"A23*(1+B23)","v":62620},{"$f":"(A23/2000)*N$1","v":241.8},{"$f":"C23-D23","v":62378.2},{"$f":"E23-A23","v":378.199999999997},{"$f":"2000/F23","v":5.28820729772611},{"$f":"F23/2","v":189.099999999999}]
[64000,0.01,{"$f":"A24*(1+B24)","v":64640},{"$f":"(A24/2000)*N$1","v":249.6},{"$f":"C24-D24","v":64390.4},{"$f":"E24-A24","v":390.400000000001},{"$f":"2000/F24","v":5.12295081967211},{"$f":"F24/2","v":195.200000000001}]
[66000,0.01,{"$f":"A25*(1+B25)","v":66660},{"$f":"(A25/2000)*N$1","v":257.4},{"$f":"C25-D25","v":66402.6},{"$f":"E25-A25","v":402.600000000006},{"$f":"2000/F25","v":4.9677098857426},{"$f":"F25/2","v":201.300000000003}]
[68000,0.01,{"$f":"A26*(1+B26)","v":68680},{"$f":"(A26/2000)*N$1","v":265.2},{"$f":"C26-D26","v":68414.8},{"$f":"E26-A26","v":414.800000000003},{"$f":"2000/F26","v":4.82160077145609},{"$f":"F26/2","v":207.400000000001}]
[70000,0.01,{"$f":"A27*(1+B27)","v":70700},{"$f":"(A27/2000)*N$1","v":273},{"$f":"C27-D27","v":70427},{"$f":"E27-A27","v":427},{"$f":"2000/F27","v":4.68384074941452},{"$f":"F27/2","v":213.5}]
[72000,0.01,{"$f":"A28*(1+B28)","v":72720},{"$f":"(A28/2000)*N$1","v":280.8},{"$f":"C28-D28","v":72439.2},{"$f":"E28-A28","v":439.199999999997},{"$f":"2000/F28","v":4.55373406193081},{"$f":"F28/2","v":219.599999999999}]
[74000,0.01,{"$f":"A29*(1+B29)","v":74740},{"$f":"(A29/2000)*N$1","v":288.6},{"$f":"C29-D29","v":74451.4},{"$f":"E29-A29","v":451.399999999994},{"$f":"2000/F29","v":4.43066016836514},{"$f":"F29/2","v":225.699999999997}]
[76000,0.01,{"$f":"A30*(1+B30)","v":76760},{"$f":"(A30/2000)*N$1","v":296.4},{"$f":"C30-D30","v":76463.6},{"$f":"E30-A30","v":463.600000000006},{"$f":"2000/F30","v":4.3140638481449},{"$f":"F30/2","v":231.800000000003}]
[78000,0.01,{"$f":"A31*(1+B31)","v":78780},{"$f":"(A31/2000)*N$1","v":304.2},{"$f":"C31-D31","v":78475.8},{"$f":"E31-A31","v":475.800000000003},{"$f":"2000/F31","v":4.20344682639762},{"$f":"F31/2","v":237.900000000001}]
[80000,0.01,{"$f":"A32*(1+B32)","v":80800},{"$f":"(A32/2000)*N$1","v":312},{"$f":"C32-D32","v":80488},{"$f":"E32-A32","v":488},{"$f":"2000/F32","v":4.0983606557377},{"$f":"F32/2","v":244}]
[82000,0.01,{"$f":"A33*(1+B33)","v":82820},{"$f":"(A33/2000)*N$1","v":319.8},{"$f":"C33-D33","v":82500.2},{"$f":"E33-A33","v":500.199999999997},{"$f":"2000/F33","v":3.99840063974413},{"$f":"F33/2","v":250.099999999999}]
[84000,0.01,{"$f":"A34*(1+B34)","v":84840},{"$f":"(A34/2000)*N$1","v":327.6},{"$f":"C34-D34","v":84512.4},{"$f":"E34-A34","v":512.399999999994},{"$f":"2000/F34","v":3.90320062451214},{"$f":"F34/2","v":256.199999999997}]
[86000,0.01,{"$f":"A35*(1+B35)","v":86860},{"$f":"(A35/2000)*N$1","v":335.4},{"$f":"C35-D35","v":86524.6},{"$f":"E35-A35","v":524.600000000006},{"$f":"2000/F35","v":3.81242851696526},{"$f":"F35/2","v":262.300000000003}]
[88000,0.01,{"$f":"A36*(1+B36)","v":88880},{"$f":"(A36/2000)*N$1","v":343.2},{"$f":"C36-D36","v":88536.8},{"$f":"E36-A36","v":536.800000000003},{"$f":"2000/F36","v":3.72578241430698},{"$f":"F36/2","v":268.400000000001}]
[90000,0.01,{"$f":"A37*(1+B37)","v":90900},{"$f":"(A37/2000)*N$1","v":351},{"$f":"C37-D37","v":90549},{"$f":"E37-A37","v":549},{"$f":"2000/F37","v":3.64298724954463},{"$f":"F37/2","v":274.5}]
[92000,0.01,{"$f":"A38*(1+B38)","v":92920},{"$f":"(A38/2000)*N$1","v":358.8},{"$f":"C38-D38","v":92561.2},{"$f":"E38-A38","v":561.199999999997},{"$f":"2000/F38","v":3.56379187455454},{"$f":"F38/2","v":280.599999999999}]
[94000,0.01,{"$f":"A39*(1+B39)","v":94940},{"$f":"(A39/2000)*N$1","v":366.6},{"$f":"C39-D39","v":94573.4},{"$f":"E39-A39","v":573.399999999994},{"$f":"2000/F39","v":3.48796651552149},{"$f":"F39/2","v":286.699999999997}]
[96000,0.01,{"$f":"A40*(1+B40)","v":96960},{"$f":"(A40/2000)*N$1","v":374.4},{"$f":"C40-D40","v":96585.6},{"$f":"E40-A40","v":585.600000000006},{"$f":"2000/F40","v":3.41530054644805},{"$f":"F40/2","v":292.800000000003}]
[98000,0.01,{"$f":"A41*(1+B41)","v":98980},{"$f":"(A41/2000)*N$1","v":382.2},{"$f":"C41-D41","v":98597.8},{"$f":"E41-A41","v":597.800000000003},{"$f":"2000/F41","v":3.34560053529607},{"$f":"F41/2","v":298.900000000001}]
[100000,0.01,{"$f":"A42*(1+B42)","v":101000},{"$f":"(A42/2000)*N$1","v":390},{"$f":"C42-D42","v":100610},{"$f":"E42-A42","v":610},{"$f":"2000/F42","v":3.27868852459016},{"$f":"F42/2","v":305}]

{"sheet":"Feuil3","index":2,"n_rows":3,"n_cols":7,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"6mois","3mois","1 mois","1 semaine","1 jours","1H"]
["Niveau de confiance General","nb entre -1 et 1"]
["Niveau de confiance par action"]